Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.8% first-year return on $189k initial cash invested.
0.8%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$10,340
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,340 income − $10,214 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,340
Total Expenses
$10,214
Mortgage P&I
39%
$4,075
Property Taxes
5%
$500
Home Insurance
3%
$297
HOA
18%
$1,826
Property Management
12%
$1,241
CapEx
4%
$414
Vacancy
3%
$310
Maintenance
4%
$414
Other
11%
$1,137