Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.03% first-year return on $186k initial cash invested.
2.03%
Cash On Cash
6.93%
Cap Rate
1.15
DSCR
$7,220
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,220 income − $6,906 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,220
Total Expenses
$6,906
Mortgage P&I
56%
$4,010
Property Taxes
2%
$161
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794