Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $195k initial cash invested.
2.35%
Cash On Cash
7.13%
Cap Rate
1.18
DSCR
$9,380
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,380 income − $8,998 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,380
Total Expenses
$8,998
Mortgage P&I
45%
$4,265
Property Taxes
13%
$1,248
Home Insurance
3%
$296
HOA
0%
$0
Property Management
12%
$1,126
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,032