Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $227k initial cash invested.
4.17%
Cash On Cash
7.41%
Cap Rate
1.24
DSCR
$10,296
Rent
$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,296 income − $9,507 expenses = $789 cash flow
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,296
Total Expenses
$9,507
Mortgage P&I
48%
$4,942
Property Taxes
7%
$695
Home Insurance
4%
$368
HOA
0%
$0
Property Management
12%
$1,236
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,133