Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $195k initial cash invested.
4.89%
Cash On Cash
7.76%
Cap Rate
1.28
DSCR
$9,792
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,792 income − $8,997 expenses = $795 cash flow
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,430
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,792
Total Expenses
$8,997
Mortgage P&I
44%
$4,267
Property Taxes
11%
$1,088
Home Insurance
3%
$312
HOA
0%
$0
Property Management
12%
$1,175
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,077