Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.11% first-year return on $199k initial cash invested.
5.11%
Cash On Cash
7.68%
Cap Rate
1.3
DSCR
$9,378
Rent
$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,378 income − $8,532 expenses = $846 cash flow
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$166k
Closing costs
1%
$8,323
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$9,378
Total Expenses
$8,532
Mortgage P&I
44%
$4,106
Property Taxes
10%
$947
Home Insurance
3%
$291
HOA
0%
$0
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,032