Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.95% first-year return on $216k initial cash invested.
3.95%
Cash On Cash
7.43%
Cap Rate
1.23
DSCR
$9,867
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,867 income − $9,155 expenses = $712 cash flow
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,452
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,867
Total Expenses
$9,155
Mortgage P&I
48%
$4,745
Property Taxes
7%
$672
Home Insurance
4%
$383
HOA
0%
$0
Property Management
12%
$1,184
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,085