Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.41% first-year return on $217k initial cash invested.
3.41%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$9,264
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,264
Total Expenses
$8,648
Mortgage P&I
51%
$4,697
Property Taxes
5%
$450
Home Insurance
4%
$350
HOA
0%
$0
Property Management
12%
$1,112
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,019