Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.8% first-year return on $205k initial cash invested.
0.8%
Cash On Cash
6.49%
Cap Rate
1.1
DSCR
$7,482
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,482
Total Expenses
$7,345
Mortgage P&I
58%
$4,373
Property Taxes
2%
$118
Home Insurance
4%
$311
HOA
0%
$0
Property Management
12%
$898
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$823