Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.68% first-year return on $213k initial cash invested.
7.68%
Cash On Cash
8.19%
Cap Rate
1.41
DSCR
$11,652
Rent
$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,652
Total Expenses
$10,288
Mortgage P&I
39%
$4,511
Property Taxes
5%
$548
Home Insurance
3%
$325
HOA
8%
$942
Property Management
12%
$1,398
CapEx
4%
$466
Vacancy
3%
$350
Maintenance
4%
$466
Other
11%
$1,282