Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $297k initial cash invested.
0.35%
Cash On Cash
6.44%
Cap Rate
1.08
DSCR
$11,108
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,108 income − $11,022 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,270
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,108
Total Expenses
$11,022
Mortgage P&I
59%
$6,587
Property Taxes
2%
$195
Home Insurance
4%
$464
HOA
0%
$0
Property Management
12%
$1,333
CapEx
4%
$444
Vacancy
3%
$333
Maintenance
4%
$444
Other
11%
$1,222