Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.77% first-year return on $253k initial cash invested.
1.77%
Cash On Cash
6.78%
Cap Rate
1.14
DSCR
$10,239
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,239 income − $9,866 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,239
Total Expenses
$9,866
Mortgage P&I
54%
$5,547
Property Taxes
4%
$419
Home Insurance
4%
$418
HOA
0%
$0
Property Management
12%
$1,229
CapEx
4%
$410
Vacancy
3%
$307
Maintenance
4%
$410
Other
11%
$1,126