Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.86% first-year return on $203k initial cash invested.
5.86%
Cash On Cash
7.86%
Cap Rate
1.3
DSCR
$8,718
Rent
$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,718 income − $7,728 expenses = $990 cash flow
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,718
Total Expenses
$7,728
Mortgage P&I
51%
$4,416
Property Taxes
0%
$39
Home Insurance
4%
$308
HOA
0%
$0
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$959