Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.2% first-year return on $205k initial cash invested.
0.2%
Cash On Cash
6.26%
Cap Rate
1.08
DSCR
$7,600
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,915
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,600
Total Expenses
$7,566
Mortgage P&I
57%
$4,313
Property Taxes
5%
$354
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836