Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.88% first-year return on $181k initial cash invested.
7.88%
Cash On Cash
8.45%
Cap Rate
1.4
DSCR
$9,309
Rent
$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,309 income − $8,121 expenses = $1,188 cash flow
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,762
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,309
Total Expenses
$8,121
Mortgage P&I
42%
$3,904
Property Taxes
8%
$775
Home Insurance
3%
$278
HOA
0%
$0
Property Management
12%
$1,117
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,024