Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.38% first-year return on $197k initial cash invested.
9.38%
Cash On Cash
8.49%
Cap Rate
1.47
DSCR
$9,988
Rent
$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,523
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,988
Total Expenses
$8,449
Mortgage P&I
41%
$4,088
Property Taxes
3%
$306
Home Insurance
3%
$292
HOA
4%
$365
Property Management
12%
$1,199
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,099