Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4% first-year return on $227k initial cash invested.
4%
Cash On Cash
7.09%
Cap Rate
1.24
DSCR
$9,178
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,974
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,178
Total Expenses
$8,419
Mortgage P&I
52%
$4,766
Property Taxes
2%
$174
Home Insurance
4%
$359
HOA
0%
$0
Property Management
12%
$1,101
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,010