Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.75% first-year return on $188k initial cash invested.
6.75%
Cash On Cash
8.3%
Cap Rate
1.35
DSCR
$9,592
Rent
$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,592 income − $8,532 expenses = $1,060 cash flow
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,592
Total Expenses
$8,532
Mortgage P&I
44%
$4,173
Property Taxes
6%
$543
Home Insurance
3%
$302
HOA
3%
$252
Property Management
12%
$1,151
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,055