Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.45% first-year return on $183k initial cash invested.
6.45%
Cash On Cash
8.17%
Cap Rate
1.35
DSCR
$9,966
Rent
$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,966 income − $8,984 expenses = $982 cash flow
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,966
Total Expenses
$8,984
Mortgage P&I
40%
$3,960
Property Taxes
6%
$616
Home Insurance
3%
$289
HOA
7%
$730
Property Management
12%
$1,196
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,096