Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.8% first-year return on $184k initial cash invested.
1.8%
Cash On Cash
6.82%
Cap Rate
1.15
DSCR
$7,434
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,434 income − $7,158 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,921
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,434
Total Expenses
$7,158
Mortgage P&I
53%
$3,927
Property Taxes
5%
$406
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$818