Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $271k initial cash invested.
2.63%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$11,830
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,045
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,830
Total Expenses
$11,236
Mortgage P&I
51%
$5,974
Property Taxes
7%
$811
Home Insurance
4%
$429
HOA
0%
$0
Property Management
12%
$1,420
CapEx
4%
$473
Vacancy
3%
$355
Maintenance
4%
$473
Other
11%
$1,301