Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $184k initial cash invested.
0.12%
Cash On Cash
6.64%
Cap Rate
1.08
DSCR
$7,180
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,180 income − $7,161 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,899
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,180
Total Expenses
$7,161
Mortgage P&I
57%
$4,066
Property Taxes
5%
$378
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$790