Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $216k initial cash invested.
1.23%
Cash On Cash
6.71%
Cap Rate
1.13
DSCR
$9,513
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,513 income − $9,291 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,513
Total Expenses
$9,291
Mortgage P&I
49%
$4,679
Property Taxes
9%
$827
Home Insurance
4%
$348
HOA
2%
$202
Property Management
12%
$1,142
CapEx
4%
$381
Vacancy
3%
$285
Maintenance
4%
$381
Other
11%
$1,046