Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $208k initial cash invested.
5.82%
Cash On Cash
7.85%
Cap Rate
1.32
DSCR
$10,414
Rent
$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,414 income − $9,404 expenses = $1,010 cash flow
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,414
Total Expenses
$9,404
Mortgage P&I
43%
$4,496
Property Taxes
10%
$1,034
Home Insurance
3%
$332
HOA
0%
$0
Property Management
12%
$1,250
CapEx
4%
$417
Vacancy
3%
$312
Maintenance
4%
$417
Other
11%
$1,146