Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.53% first-year return on $190k initial cash invested.
3.53%
Cash On Cash
7.18%
Cap Rate
1.23
DSCR
$8,607
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,210
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,607
Total Expenses
$8,047
Mortgage P&I
47%
$4,009
Property Taxes
7%
$584
Home Insurance
3%
$298
HOA
3%
$230
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947