Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $210k initial cash invested.
0.46%
Cash On Cash
6.52%
Cap Rate
1.09
DSCR
$7,851
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,851 income − $7,771 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,851
Total Expenses
$7,771
Mortgage P&I
58%
$4,562
Property Taxes
3%
$213
Home Insurance
4%
$326
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864