Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.81% first-year return on $165k initial cash invested.
8.81%
Cash On Cash
8.42%
Cap Rate
1.45
DSCR
$7,972
Rent
$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,972 income − $6,763 expenses = $1,209 cash flow
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,972
Total Expenses
$6,763
Mortgage P&I
42%
$3,374
Property Taxes
5%
$424
Home Insurance
3%
$254
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877