Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.32% first-year return on $241k initial cash invested.
2.32%
Cash On Cash
6.99%
Cap Rate
1.18
DSCR
$11,750
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,750
Total Expenses
$11,285
Mortgage P&I
45%
$5,252
Property Taxes
9%
$1,107
Home Insurance
3%
$385
HOA
5%
$547
Property Management
12%
$1,410
CapEx
4%
$470
Vacancy
3%
$352
Maintenance
4%
$470
Other
11%
$1,292