Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $286k initial cash invested.
0.33%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$10,996
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,996
Total Expenses
$10,917
Mortgage P&I
58%
$6,392
Property Taxes
3%
$339
Home Insurance
4%
$446
HOA
0%
$0
Property Management
12%
$1,320
CapEx
4%
$440
Vacancy
3%
$330
Maintenance
4%
$440
Other
11%
$1,210