Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.05% first-year return on $204k initial cash invested.
4.05%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$9,345
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$9,345
Total Expenses
$8,657
Mortgage P&I
46%
$4,304
Property Taxes
9%
$876
Home Insurance
3%
$300
HOA
0%
$0
Property Management
12%
$1,121
CapEx
4%
$374
Vacancy
3%
$280
Maintenance
4%
$374
Other
11%
$1,028