Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.71% first-year return on $187k initial cash invested.
0.71%
Cash On Cash
6.45%
Cap Rate
1.1
DSCR
$7,046
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,046 income − $6,936 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,046
Total Expenses
$6,936
Mortgage P&I
56%
$3,922
Property Taxes
4%
$272
Home Insurance
4%
$296
HOA
1%
$50
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775