Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.94% first-year return on $194k initial cash invested.
8.94%
Cash On Cash
8.33%
Cap Rate
1.46
DSCR
$10,006
Rent
$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,396
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,006
Total Expenses
$8,558
Mortgage P&I
40%
$3,983
Property Taxes
7%
$711
Home Insurance
3%
$310
HOA
2%
$152
Property Management
12%
$1,201
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,101