Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $218k initial cash invested.
3.7%
Cash On Cash
7.51%
Cap Rate
1.22
DSCR
$9,898
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,898 income − $9,228 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,898
Total Expenses
$9,228
Mortgage P&I
49%
$4,876
Property Taxes
7%
$654
Home Insurance
3%
$332
HOA
0%
$0
Property Management
12%
$1,188
CapEx
4%
$396
Vacancy
3%
$297
Maintenance
4%
$396
Other
11%
$1,089