Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.38% first-year return on $186k initial cash invested.
1.38%
Cash On Cash
6.9%
Cap Rate
1.14
DSCR
$8,358
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,358 income − $8,144 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,004
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,358
Total Expenses
$8,144
Mortgage P&I
48%
$4,053
Property Taxes
11%
$952
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$1,003
CapEx
4%
$334
Vacancy
3%
$251
Maintenance
4%
$334
Other
11%
$919