Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $171k initial cash invested.
1.02%
Cash On Cash
7.46%
Cap Rate
1.12
DSCR
$8,235
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,235 income − $8,089 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,301
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,235
Total Expenses
$8,089
Mortgage P&I
49%
$4,063
Property Taxes
9%
$730
Home Insurance
3%
$262
HOA
3%
$235
Property Management
12%
$988
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$906