Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.36% first-year return on $207k initial cash invested.
1.36%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$8,997
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,997 income − $8,762 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,997
Total Expenses
$8,762
Mortgage P&I
50%
$4,472
Property Taxes
10%
$915
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$1,080
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$990