Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $195k initial cash invested.
1.11%
Cash On Cash
6.85%
Cap Rate
1.12
DSCR
$8,830
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,830 income − $8,649 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,830
Total Expenses
$8,649
Mortgage P&I
49%
$4,289
Property Taxes
12%
$1,064
Home Insurance
3%
$294
HOA
0%
$0
Property Management
12%
$1,060
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971