Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.18% first-year return on $167k initial cash invested.
7.18%
Cash On Cash
8.39%
Cap Rate
1.36
DSCR
$8,176
Rent
$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,176 income − $7,177 expenses = $999 cash flow
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,095
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,176
Total Expenses
$7,177
Mortgage P&I
44%
$3,637
Property Taxes
6%
$509
Home Insurance
3%
$252
HOA
0%
$0
Property Management
12%
$981
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$899