Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.66% first-year return on $169k initial cash invested.
3.66%
Cash On Cash
7.53%
Cap Rate
1.22
DSCR
$7,150
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,150 income − $6,636 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,150
Total Expenses
$6,636
Mortgage P&I
52%
$3,699
Property Taxes
3%
$195
Home Insurance
4%
$258
HOA
1%
$54
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786