Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.67% first-year return on $187k initial cash invested.
1.67%
Cash On Cash
6.82%
Cap Rate
1.14
DSCR
$7,890
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,890 income − $7,629 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,055
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,890
Total Expenses
$7,629
Mortgage P&I
51%
$3,998
Property Taxes
8%
$653
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$947
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$868