Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $184k initial cash invested.
0.65%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$7,786
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,786 income − $7,686 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,884
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,786
Total Expenses
$7,686
Mortgage P&I
50%
$3,911
Property Taxes
11%
$840
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856