Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.17% first-year return on $213k initial cash invested.
1.17%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$8,248
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,273
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,248
Total Expenses
$8,041
Mortgage P&I
56%
$4,645
Property Taxes
3%
$268
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$247
Maintenance
4%
$330
Other
11%
$907