Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.75% first-year return on $188k initial cash invested.
0.75%
Cash On Cash
6.62%
Cap Rate
1.1
DSCR
$7,521
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,521 income − $7,404 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,084
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,521
Total Expenses
$7,404
Mortgage P&I
54%
$4,044
Property Taxes
7%
$508
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$827