Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.19% first-year return on $237k initial cash invested.
3.19%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$9,855
Rent
$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,855 income − $9,223 expenses = $632 cash flow
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,855
Total Expenses
$9,223
Mortgage P&I
54%
$5,287
Property Taxes
2%
$219
Home Insurance
4%
$366
HOA
0%
$0
Property Management
12%
$1,183
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,084