Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $207k initial cash invested.
1.41%
Cash On Cash
7.13%
Cap Rate
1.13
DSCR
$8,884
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,884 income − $8,641 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,015
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,884
Total Expenses
$8,641
Mortgage P&I
54%
$4,761
Property Taxes
6%
$575
Home Insurance
3%
$285
HOA
0%
$0
Property Management
12%
$1,066
CapEx
4%
$355
Vacancy
3%
$267
Maintenance
4%
$355
Other
11%
$977