Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.52% first-year return on $193k initial cash invested.
4.52%
Cash On Cash
7.49%
Cap Rate
1.27
DSCR
$9,370
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,370
Total Expenses
$8,645
Mortgage P&I
44%
$4,089
Property Taxes
10%
$916
Home Insurance
5%
$454
HOA
0%
$0
Property Management
12%
$1,124
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031