Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $217k initial cash invested.
4.29%
Cash On Cash
7.59%
Cap Rate
1.25
DSCR
$10,458
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,458 income − $9,683 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,458
Total Expenses
$9,683
Mortgage P&I
46%
$4,788
Property Taxes
9%
$938
Home Insurance
4%
$402
HOA
0%
$0
Property Management
12%
$1,255
CapEx
4%
$418
Vacancy
3%
$314
Maintenance
4%
$418
Other
11%
$1,150