Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.86% first-year return on $202k initial cash invested.
7.86%
Cash On Cash
8.31%
Cap Rate
1.4
DSCR
$10,245
Rent
$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,245 income − $8,923 expenses = $1,322 cash flow
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,245
Total Expenses
$8,923
Mortgage P&I
42%
$4,330
Property Taxes
4%
$377
Home Insurance
3%
$315
HOA
4%
$418
Property Management
12%
$1,229
CapEx
4%
$410
Vacancy
3%
$307
Maintenance
4%
$410
Other
11%
$1,127