Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.27% first-year return on $207k initial cash invested.
6.27%
Cash On Cash
7.9%
Cap Rate
1.33
DSCR
$9,342
Rent
$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,342
Total Expenses
$8,261
Mortgage P&I
48%
$4,467
Property Taxes
3%
$302
Home Insurance
3%
$315
HOA
0%
$0
Property Management
12%
$1,121
CapEx
4%
$374
Vacancy
3%
$280
Maintenance
4%
$374
Other
11%
$1,028