Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.41% first-year return on $182k initial cash invested.
5.41%
Cash On Cash
7.88%
Cap Rate
1.28
DSCR
$7,876
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,876 income − $7,057 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,876
Total Expenses
$7,057
Mortgage P&I
51%
$3,990
Property Taxes
1%
$117
Home Insurance
3%
$273
HOA
0%
$0
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866