Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $222k initial cash invested.
2.24%
Cash On Cash
6.88%
Cap Rate
1.18
DSCR
$10,479
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,738
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,479
Total Expenses
$10,063
Mortgage P&I
45%
$4,748
Property Taxes
13%
$1,394
Home Insurance
3%
$359
HOA
0%
$0
Property Management
12%
$1,257
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,153