Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $193k initial cash invested.
2.88%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$8,115
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,115 income − $7,652 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,115
Total Expenses
$7,652
Mortgage P&I
51%
$4,177
Property Taxes
5%
$418
Home Insurance
4%
$297
HOA
0%
$0
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$243
Maintenance
4%
$325
Other
11%
$893