Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.6% first-year return on $183k initial cash invested.
5.6%
Cash On Cash
7.96%
Cap Rate
1.31
DSCR
$9,360
Rent
$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,360 income − $8,504 expenses = $856 cash flow
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,875
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,360
Total Expenses
$8,504
Mortgage P&I
43%
$3,995
Property Taxes
11%
$1,047
Home Insurance
3%
$280
HOA
0%
$0
Property Management
12%
$1,123
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,030