Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.69% first-year return on $249k initial cash invested.
3.69%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$10,634
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,634
Total Expenses
$9,870
Mortgage P&I
51%
$5,376
Property Taxes
5%
$494
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,276
CapEx
4%
$425
Vacancy
3%
$319
Maintenance
4%
$425
Other
11%
$1,170