Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.74% first-year return on $189k initial cash invested.
6.74%
Cash On Cash
7.81%
Cap Rate
1.36
DSCR
$8,322
Rent
$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,322
Total Expenses
$7,263
Mortgage P&I
47%
$3,896
Property Taxes
3%
$240
Home Insurance
4%
$297
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$915