Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.5% first-year return on $187k initial cash invested.
2.5%
Cash On Cash
6.95%
Cap Rate
1.17
DSCR
$7,298
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,298 income − $6,909 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,049
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,298
Total Expenses
$6,909
Mortgage P&I
55%
$3,979
Property Taxes
2%
$156
Home Insurance
4%
$292
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803