Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.21% first-year return on $203k initial cash invested.
2.21%
Cash On Cash
7.01%
Cap Rate
1.16
DSCR
$8,649
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,649
Total Expenses
$8,276
Mortgage P&I
51%
$4,417
Property Taxes
7%
$611
Home Insurance
4%
$308
HOA
0%
$0
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$951