Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $281k initial cash invested.
1.26%
Cash On Cash
6.79%
Cap Rate
1.12
DSCR
$11,565
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,565 income − $11,271 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,565
Total Expenses
$11,271
Mortgage P&I
55%
$6,313
Property Taxes
5%
$587
Home Insurance
4%
$438
HOA
0%
$0
Property Management
12%
$1,388
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,272