Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.72% first-year return on $257k initial cash invested.
8.72%
Cash On Cash
9.93%
Cap Rate
999
DSCR
$3,495
Rent
$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $1,628 expenses = $1,867 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
100.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
100%
$243k
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,495
Total Expenses
$1,628
Property Taxes
6%
$204
Home Insurance
2%
$86
HOA
4%
$150
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384
Projection Charts
Investment Value YoY