Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.02% first-year return on $186k initial cash invested.
5.02%
Cash On Cash
7.41%
Cap Rate
1.29
DSCR
$8,610
Rent
$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,610
Total Expenses
$7,833
Mortgage P&I
44%
$3,815
Property Taxes
9%
$812
Home Insurance
3%
$280
HOA
0%
$0
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947