Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.39% first-year return on $189k initial cash invested.
1.39%
Cash On Cash
6.71%
Cap Rate
1.13
DSCR
$7,398
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,398 income − $7,178 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,160
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,398
Total Expenses
$7,178
Mortgage P&I
55%
$4,048
Property Taxes
4%
$316
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814