Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.67% first-year return on $195k initial cash invested.
4.67%
Cash On Cash
7.61%
Cap Rate
1.29
DSCR
$11,493
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,493
Total Expenses
$10,734
Mortgage P&I
36%
$4,133
Property Taxes
5%
$558
Home Insurance
3%
$306
HOA
16%
$1,829
Property Management
12%
$1,379
CapEx
4%
$460
Vacancy
3%
$345
Maintenance
4%
$460
Other
11%
$1,264