Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $222k initial cash invested.
2.22%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$9,126
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,126
Total Expenses
$8,715
Mortgage P&I
52%
$4,764
Property Taxes
6%
$517
Home Insurance
4%
$331
HOA
0%
$0
Property Management
12%
$1,095
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,004