Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.65% first-year return on $186k initial cash invested.
5.65%
Cash On Cash
7.72%
Cap Rate
1.3
DSCR
$7,908
Rent
$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,908 income − $7,033 expenses = $875 cash flow
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,908
Total Expenses
$7,033
Mortgage P&I
50%
$3,959
Property Taxes
1%
$106
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$949
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$870