Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $218k initial cash invested.
0.89%
Cash On Cash
6.45%
Cap Rate
1.1
DSCR
$8,124
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,124 income − $7,963 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,524
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,124
Total Expenses
$7,963
Mortgage P&I
57%
$4,636
Property Taxes
3%
$223
Home Insurance
4%
$341
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894