Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.07% first-year return on $182k initial cash invested.
9.07%
Cash On Cash
8.51%
Cap Rate
1.46
DSCR
$9,166
Rent
$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,166
Total Expenses
$7,791
Mortgage P&I
41%
$3,791
Property Taxes
5%
$489
Home Insurance
3%
$280
HOA
1%
$114
Property Management
12%
$1,100
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,008