Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $241k initial cash invested.
3.29%
Cash On Cash
7.21%
Cap Rate
1.2
DSCR
$10,070
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,070 income − $9,409 expenses = $661 cash flow
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,070
Total Expenses
$9,409
Mortgage P&I
53%
$5,324
Property Taxes
2%
$232
Home Insurance
4%
$429
HOA
0%
$0
Property Management
12%
$1,208
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,108