Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.83% first-year return on $254k initial cash invested.
1.83%
Cash On Cash
6.74%
Cap Rate
1.14
DSCR
$9,813
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,813 income − $9,425 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,813
Total Expenses
$9,425
Mortgage P&I
56%
$5,540
Property Taxes
1%
$107
Home Insurance
4%
$394
HOA
0%
$47
Property Management
12%
$1,178
CapEx
4%
$393
Vacancy
3%
$294
Maintenance
4%
$393
Other
11%
$1,079