Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.3% first-year return on $167k initial cash invested.
2.3%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$7,293
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,293 income − $6,973 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,102
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,293
Total Expenses
$6,973
Mortgage P&I
49%
$3,605
Property Taxes
9%
$636
Home Insurance
3%
$252
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802