Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.92% first-year return on $196k initial cash invested.
4.92%
Cash On Cash
7.56%
Cap Rate
1.28
DSCR
$9,384
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,384 income − $8,581 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,470
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,384
Total Expenses
$8,581
Mortgage P&I
44%
$4,161
Property Taxes
8%
$725
Home Insurance
3%
$275
HOA
2%
$230
Property Management
12%
$1,126
CapEx
4%
$375
Vacancy
3%
$282
Maintenance
4%
$375
Other
11%
$1,032