Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.89% first-year return on $171k initial cash invested.
9.89%
Cash On Cash
8.62%
Cap Rate
1.5
DSCR
$8,307
Rent
$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,307 income − $6,897 expenses = $1,410 cash flow
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,307
Total Expenses
$6,897
Mortgage P&I
42%
$3,493
Property Taxes
4%
$325
Home Insurance
3%
$255
HOA
0%
$0
Property Management
12%
$997
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$914