Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.29% first-year return on $186k initial cash invested.
2.29%
Cash On Cash
7.04%
Cap Rate
1.17
DSCR
$8,163
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,163 income − $7,807 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,016
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,163
Total Expenses
$7,807
Mortgage P&I
49%
$4,021
Property Taxes
9%
$720
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$898