Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $167k initial cash invested.
1.54%
Cash On Cash
6.78%
Cap Rate
1.14
DSCR
$7,004
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,004 income − $6,789 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,114
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,004
Total Expenses
$6,789
Mortgage P&I
50%
$3,525
Property Taxes
8%
$534
Home Insurance
4%
$270
HOA
1%
$80
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770