Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.9% first-year return on $236k initial cash invested.
7.9%
Cash On Cash
8.27%
Cap Rate
1.39
DSCR
$11,682
Rent
$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,682 income − $10,127 expenses = $1,555 cash flow
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,682
Total Expenses
$10,127
Mortgage P&I
44%
$5,138
Property Taxes
5%
$633
Home Insurance
3%
$385
HOA
0%
$0
Property Management
12%
$1,402
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,285