Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $182k initial cash invested.
1.78%
Cash On Cash
6.98%
Cap Rate
1.15
DSCR
$7,830
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,830 income − $7,559 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,830
Total Expenses
$7,559
Mortgage P&I
51%
$3,966
Property Taxes
8%
$590
Home Insurance
4%
$341
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861