Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $192k initial cash invested.
4.65%
Cash On Cash
7.59%
Cap Rate
1.26
DSCR
$8,322
Rent
$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,322 income − $7,578 expenses = $744 cash flow
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,293
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,322
Total Expenses
$7,578
Mortgage P&I
50%
$4,166
Property Taxes
3%
$270
Home Insurance
4%
$312
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$915