Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $211k initial cash invested.
9.86%
Cash On Cash
8.74%
Cap Rate
1.48
DSCR
$10,754
Rent
$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,754 income − $9,024 expenses = $1,730 cash flow
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,174
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,754
Total Expenses
$9,024
Mortgage P&I
42%
$4,518
Property Taxes
3%
$293
Home Insurance
3%
$346
HOA
2%
$211
Property Management
12%
$1,290
CapEx
4%
$430
Vacancy
3%
$323
Maintenance
4%
$430
Other
11%
$1,183