Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $270k initial cash invested.
1.26%
Cash On Cash
6.86%
Cap Rate
1.12
DSCR
$11,331
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,331 income − $11,047 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,331
Total Expenses
$11,047
Mortgage P&I
54%
$6,117
Property Taxes
6%
$658
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,360
CapEx
4%
$453
Vacancy
3%
$340
Maintenance
4%
$453
Other
11%
$1,246