Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.05% first-year return on $196k initial cash invested.
9.05%
Cash On Cash
8.93%
Cap Rate
1.42
DSCR
$9,992
Rent
$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,992 income − $8,511 expenses = $1,481 cash flow
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,992
Total Expenses
$8,511
Mortgage P&I
44%
$4,441
Property Taxes
4%
$374
Home Insurance
3%
$298
HOA
0%
$0
Property Management
12%
$1,199
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,099