Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.53% first-year return on $200k initial cash invested.
5.53%
Cash On Cash
8.34%
Cap Rate
1.28
DSCR
$9,854
Rent
$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,854 income − $8,932 expenses = $922 cash flow
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,854
Total Expenses
$8,932
Mortgage P&I
48%
$4,711
Property Taxes
6%
$547
Home Insurance
3%
$324
HOA
0%
$0
Property Management
12%
$1,182
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,084