Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.1% first-year return on $181k initial cash invested.
6.1%
Cash On Cash
8.61%
Cap Rate
1.3
DSCR
$9,417
Rent
$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,417 income − $8,498 expenses = $919 cash flow
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,417
Total Expenses
$8,498
Mortgage P&I
45%
$4,266
Property Taxes
8%
$756
Home Insurance
3%
$271
HOA
0%
$2
Property Management
12%
$1,130
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,036