Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.62% first-year return on $264k initial cash invested.
3.62%
Cash On Cash
7.41%
Cap Rate
1.21
DSCR
$11,994
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,994 income − $11,199 expenses = $795 cash flow
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,704
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,994
Total Expenses
$11,199
Mortgage P&I
50%
$5,956
Property Taxes
6%
$745
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,439
CapEx
4%
$480
Vacancy
3%
$360
Maintenance
4%
$480
Other
11%
$1,319