Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.2% first-year return on $198k initial cash invested.
4.2%
Cash On Cash
7.48%
Cap Rate
1.26
DSCR
$9,987
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,987 income − $9,293 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,987
Total Expenses
$9,293
Mortgage P&I
43%
$4,262
Property Taxes
9%
$880
Home Insurance
3%
$314
HOA
4%
$442
Property Management
12%
$1,198
CapEx
4%
$399
Vacancy
3%
$300
Maintenance
4%
$399
Other
11%
$1,099