Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $205k initial cash invested.
1.78%
Cash On Cash
7.72%
Cap Rate
1.14
DSCR
$10,332
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,332 income − $10,028 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,332
Total Expenses
$10,028
Mortgage P&I
48%
$5,005
Property Taxes
12%
$1,199
Home Insurance
3%
$311
HOA
0%
$0
Property Management
12%
$1,240
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,137