Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $182k initial cash invested.
0.96%
Cash On Cash
7.15%
Cap Rate
1.13
DSCR
$9,411
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,411 income − $9,265 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,411
Total Expenses
$9,265
Mortgage P&I
44%
$4,117
Property Taxes
18%
$1,677
Home Insurance
3%
$273
HOA
0%
$0
Property Management
12%
$1,129
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,035