Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.55% first-year return on $207k initial cash invested.
1.55%
Cash On Cash
6.86%
Cap Rate
1.14
DSCR
$9,102
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,102 income − $8,835 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,102
Total Expenses
$8,835
Mortgage P&I
50%
$4,512
Property Taxes
10%
$914
Home Insurance
3%
$315
HOA
0%
$0
Property Management
12%
$1,092
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,001