Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $191k initial cash invested.
0.48%
Cash On Cash
6.69%
Cap Rate
1.1
DSCR
$8,955
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,955 income − $8,879 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,955
Total Expenses
$8,879
Mortgage P&I
47%
$4,169
Property Taxes
8%
$746
Home Insurance
3%
$297
HOA
7%
$622
Property Management
12%
$1,075
CapEx
4%
$358
Vacancy
3%
$269
Maintenance
4%
$358
Other
11%
$985