Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.23% first-year return on $210k initial cash invested.
3.23%
Cash On Cash
7.18%
Cap Rate
1.21
DSCR
$9,364
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,364 income − $8,798 expenses = $566 cash flow
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,166
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,364
Total Expenses
$8,798
Mortgage P&I
49%
$4,546
Property Taxes
7%
$647
Home Insurance
4%
$341
HOA
1%
$79
Property Management
12%
$1,124
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,030