Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.84% first-year return on $201k initial cash invested.
2.84%
Cash On Cash
6.86%
Cap Rate
1.2
DSCR
$8,600
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,691
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,600
Total Expenses
$8,125
Mortgage P&I
48%
$4,149
Property Taxes
9%
$746
Home Insurance
4%
$306
HOA
0%
$0
Property Management
12%
$1,032
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$946