Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.26% first-year return on $179k initial cash invested.
9.26%
Cash On Cash
8.59%
Cap Rate
1.47
DSCR
$9,082
Rent
$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,082 income − $7,703 expenses = $1,379 cash flow
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,082
Total Expenses
$7,703
Mortgage P&I
41%
$3,737
Property Taxes
7%
$611
Home Insurance
3%
$268
HOA
0%
$0
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$999