Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $222k initial cash invested.
1.87%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$10,832
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,832 income − $10,485 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,726
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,832
Total Expenses
$10,485
Mortgage P&I
45%
$4,874
Property Taxes
8%
$855
Home Insurance
3%
$360
HOA
7%
$713
Property Management
12%
$1,300
CapEx
4%
$433
Vacancy
3%
$325
Maintenance
4%
$433
Other
11%
$1,192