Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $238k initial cash invested.
0.06%
Cash On Cash
6.37%
Cap Rate
1.08
DSCR
$9,578
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,472
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,578
Total Expenses
$9,567
Mortgage P&I
54%
$5,162
Property Taxes
8%
$747
Home Insurance
4%
$402
HOA
0%
$0
Property Management
12%
$1,149
CapEx
4%
$383
Vacancy
3%
$287
Maintenance
4%
$383
Other
11%
$1,054