Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.14% first-year return on $199k initial cash invested.
4.14%
Cash On Cash
7.38%
Cap Rate
1.26
DSCR
$9,938
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,938
Total Expenses
$9,250
Mortgage P&I
43%
$4,226
Property Taxes
13%
$1,340
Home Insurance
3%
$304
HOA
0%
$0
Property Management
12%
$1,193
CapEx
4%
$398
Vacancy
3%
$298
Maintenance
4%
$398
Other
11%
$1,093