Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $194k initial cash invested.
0.65%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$8,082
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,082
Total Expenses
$7,976
Mortgage P&I
50%
$4,081
Property Taxes
10%
$838
Home Insurance
4%
$310
HOA
0%
$0
Property Management
12%
$970
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$889