Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $209k initial cash invested.
0.07%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$8,037
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,037
Total Expenses
$8,024
Mortgage P&I
56%
$4,499
Property Taxes
6%
$479
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$964
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$884