Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.63% first-year return on $223k initial cash invested.
6.63%
Cash On Cash
7.85%
Cap Rate
1.35
DSCR
$10,563
Rent
$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,563
Total Expenses
$9,329
Mortgage P&I
45%
$4,737
Property Taxes
6%
$650
Home Insurance
3%
$349
HOA
0%
$0
Property Management
12%
$1,268
CapEx
4%
$423
Vacancy
3%
$317
Maintenance
4%
$423
Other
11%
$1,162