Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $286k initial cash invested.
2.28%
Cash On Cash
6.81%
Cap Rate
1.16
DSCR
$11,151
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,151
Total Expenses
$10,607
Mortgage P&I
56%
$6,244
Property Taxes
1%
$125
Home Insurance
4%
$446
HOA
0%
$0
Property Management
12%
$1,338
CapEx
4%
$446
Vacancy
3%
$335
Maintenance
4%
$446
Other
11%
$1,227