Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.92% first-year return on $224k initial cash invested.
6.92%
Cash On Cash
8.23%
Cap Rate
1.38
DSCR
$10,395
Rent
$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,395 income − $9,102 expenses = $1,293 cash flow
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$179k
Closing costs
1%
$8,970
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$10,395
Total Expenses
$9,102
Mortgage P&I
43%
$4,442
Property Taxes
8%
$812
Home Insurance
3%
$314
HOA
0%
$0
Property Management
12%
$1,247
CapEx
4%
$416
Vacancy
3%
$312
Maintenance
4%
$416
Other
11%
$1,143
Projection Charts
Investment Value YoY