Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $194k initial cash invested.
3.57%
Cash On Cash
7.27%
Cap Rate
1.22
DSCR
$8,560
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,560 income − $7,982 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,560
Total Expenses
$7,982
Mortgage P&I
49%
$4,156
Property Taxes
7%
$607
Home Insurance
4%
$309
HOA
0%
$0
Property Management
12%
$1,027
CapEx
4%
$342
Vacancy
3%
$257
Maintenance
4%
$342
Other
11%
$942