Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $249k initial cash invested.
0.28%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$10,677
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,981
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,677
Total Expenses
$10,620
Mortgage P&I
51%
$5,497
Property Taxes
10%
$1,098
Home Insurance
4%
$396
HOA
0%
$0
Property Management
12%
$1,281
CapEx
4%
$427
Vacancy
3%
$320
Maintenance
4%
$427
Other
11%
$1,174