Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.45% first-year return on $223k initial cash invested.
7.45%
Cash On Cash
8.23%
Cap Rate
1.37
DSCR
$10,659
Rent
$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,659 income − $9,277 expenses = $1,382 cash flow
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,743
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,659
Total Expenses
$9,277
Mortgage P&I
46%
$4,878
Property Taxes
4%
$428
Home Insurance
3%
$348
HOA
0%
$0
Property Management
12%
$1,279
CapEx
4%
$426
Vacancy
3%
$320
Maintenance
4%
$426
Other
11%
$1,172