Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.23% first-year return on $173k initial cash invested.
6.23%
Cash On Cash
8.03%
Cap Rate
1.33
DSCR
$8,382
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,382 income − $7,481 expenses = $901 cash flow
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,403
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,382
Total Expenses
$7,481
Mortgage P&I
44%
$3,717
Property Taxes
7%
$546
Home Insurance
4%
$369
HOA
0%
$0
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$922