Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.61% first-year return on $225k initial cash invested.
3.61%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$9,447
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,447 income − $8,771 expenses = $676 cash flow
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,447
Total Expenses
$8,771
Mortgage P&I
52%
$4,927
Property Taxes
3%
$287
Home Insurance
4%
$345
HOA
0%
$0
Property Management
12%
$1,134
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,039