Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.15% first-year return on $185k initial cash invested.
9.15%
Cash On Cash
8.76%
Cap Rate
1.45
DSCR
$9,816
Rent
$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,816 income − $8,406 expenses = $1,410 cash flow
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,816
Total Expenses
$8,406
Mortgage P&I
41%
$4,000
Property Taxes
8%
$778
Home Insurance
3%
$290
HOA
0%
$0
Property Management
12%
$1,178
CapEx
4%
$393
Vacancy
3%
$294
Maintenance
4%
$393
Other
11%
$1,080