Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.87% first-year return on $165k initial cash invested.
9.87%
Cash On Cash
9.29%
Cap Rate
1.48
DSCR
$9,752
Rent
$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,752 income − $8,398 expenses = $1,354 cash flow
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,982
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,752
Total Expenses
$8,398
Mortgage P&I
38%
$3,662
Property Taxes
7%
$701
Home Insurance
3%
$252
HOA
5%
$467
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073