Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.66% first-year return on $206k initial cash invested.
4.66%
Cash On Cash
7.57%
Cap Rate
1.26
DSCR
$8,750
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,750 income − $7,950 expenses = $800 cash flow
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,750
Total Expenses
$7,950
Mortgage P&I
51%
$4,499
Property Taxes
2%
$164
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$1,050
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$962