Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.99% first-year return on $191k initial cash invested.
1.99%
Cash On Cash
7.01%
Cap Rate
1.15
DSCR
$8,002
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,002 income − $7,685 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,002
Total Expenses
$7,685
Mortgage P&I
52%
$4,185
Property Taxes
4%
$344
Home Insurance
4%
$289
HOA
2%
$147
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880