Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.76% first-year return on $242k initial cash invested.
3.76%
Cash On Cash
7.33%
Cap Rate
1.23
DSCR
$11,174
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,174 income − $10,416 expenses = $758 cash flow
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,652
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,174
Total Expenses
$10,416
Mortgage P&I
47%
$5,299
Property Taxes
9%
$1,003
Home Insurance
3%
$315
HOA
0%
$0
Property Management
12%
$1,341
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,229