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 $207k initial cash invested.
1.76%
Cash On Cash
6.84%
Cap Rate
1.14
DSCR
$7,974
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,974 income − $7,671 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,974
Total Expenses
$7,671
Mortgage P&I
56%
$4,501
Property Taxes
2%
$144
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877