Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.6% first-year return on $189k initial cash invested.
1.6%
Cash On Cash
6.89%
Cap Rate
1.13
DSCR
$7,287
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,287 income − $7,035 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,149
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,287
Total Expenses
$7,035
Mortgage P&I
57%
$4,134
Property Taxes
2%
$139
Home Insurance
4%
$285
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$219
Maintenance
4%
$291
Other
11%
$802