Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $166k initial cash invested.
3.7%
Cash On Cash
7.4%
Cap Rate
1.24
DSCR
$7,842
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,842 income − $7,331 expenses = $511 cash flow
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,842
Total Expenses
$7,331
Mortgage P&I
45%
$3,510
Property Taxes
9%
$722
Home Insurance
3%
$262
HOA
2%
$170
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$863