Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.9% first-year return on $241k initial cash invested.
3.9%
Cash On Cash
7.89%
Cap Rate
1.22
DSCR
$11,366
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,366 income − $10,582 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,366
Total Expenses
$10,582
Mortgage P&I
51%
$5,753
Property Taxes
4%
$483
Home Insurance
4%
$481
HOA
0%
$0
Property Management
12%
$1,364
CapEx
4%
$455
Vacancy
3%
$341
Maintenance
4%
$455
Other
11%
$1,250