Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $210k initial cash invested.
0.43%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$9,561
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,157
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,561
Total Expenses
$9,485
Mortgage P&I
48%
$4,566
Property Taxes
13%
$1,275
Home Insurance
4%
$394
HOA
0%
$0
Property Management
12%
$1,147
CapEx
4%
$382
Vacancy
3%
$287
Maintenance
4%
$382
Other
11%
$1,052