Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.38% first-year return on $194k initial cash invested.
5.38%
Cash On Cash
8.01%
Cap Rate
1.29
DSCR
$9,352
Rent
$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,352 income − $8,485 expenses = $867 cash flow
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,352
Total Expenses
$8,485
Mortgage P&I
46%
$4,338
Property Taxes
7%
$666
Home Insurance
3%
$301
HOA
0%
$0
Property Management
12%
$1,122
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,029