Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $241k initial cash invested.
1.43%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$10,460
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,460 income − $10,173 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,460
Total Expenses
$10,173
Mortgage P&I
52%
$5,426
Property Taxes
8%
$800
Home Insurance
4%
$391
HOA
0%
$0
Property Management
12%
$1,255
CapEx
4%
$418
Vacancy
3%
$314
Maintenance
4%
$418
Other
11%
$1,151