Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $198k initial cash invested.
0.21%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$7,428
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,428 income − $7,394 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,428
Total Expenses
$7,394
Mortgage P&I
58%
$4,292
Property Taxes
2%
$175
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817