Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $201k initial cash invested.
0.04%
Cash On Cash
6.29%
Cap Rate
1.08
DSCR
$8,292
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,292
Total Expenses
$8,285
Mortgage P&I
51%
$4,224
Property Taxes
6%
$515
Home Insurance
4%
$315
HOA
5%
$411
Property Management
12%
$995
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$912