Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $188k initial cash invested.
0.45%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$7,509
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,509 income − $7,439 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,509
Total Expenses
$7,439
Mortgage P&I
54%
$4,026
Property Taxes
8%
$581
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$901
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$826