Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.76% first-year return on $186k initial cash invested.
1.76%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$7,406
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,406 income − $7,133 expenses = $273 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%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,406
Total Expenses
$7,133
Mortgage P&I
55%
$4,038
Property Taxes
4%
$297
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815