Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.16% first-year return on $227k initial cash invested.
4.16%
Cash On Cash
7.3%
Cap Rate
1.24
DSCR
$9,720
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,720 income − $8,933 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,720
Total Expenses
$8,933
Mortgage P&I
50%
$4,881
Property Taxes
3%
$302
Home Insurance
4%
$348
HOA
1%
$97
Property Management
12%
$1,166
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,069