Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $387k initial cash invested.
3.43%
Cash On Cash
7.46%
Cap Rate
1.21
DSCR
$20,248
Rent
$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$20,248 income − $19,141 expenses = $1,107 cash flow
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$20,248
Total Expenses
$19,141
Mortgage P&I
44%
$9,005
Property Taxes
7%
$1,431
Home Insurance
3%
$663
HOA
6%
$1,158
Property Management
12%
$2,430
CapEx
4%
$810
Vacancy
3%
$607
Maintenance
4%
$810
Other
11%
$2,227