Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.66% first-year return on $176k initial cash invested.
7.66%
Cash On Cash
8.23%
Cap Rate
1.39
DSCR
$8,254
Rent
$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,254 income − $7,130 expenses = $1,124 cash flow
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,254
Total Expenses
$7,130
Mortgage P&I
45%
$3,708
Property Taxes
4%
$354
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$908