Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.9% first-year return on $210k initial cash invested.
2.9%
Cash On Cash
7.09%
Cap Rate
1.2
DSCR
$9,762
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,762 income − $9,255 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,132
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,762
Total Expenses
$9,255
Mortgage P&I
46%
$4,496
Property Taxes
8%
$776
Home Insurance
3%
$332
HOA
3%
$333
Property Management
12%
$1,171
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,074