Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.48% first-year return on $169k initial cash invested.
3.48%
Cash On Cash
7.33%
Cap Rate
1.21
DSCR
$6,784
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,784 income − $6,293 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,784
Total Expenses
$6,293
Mortgage P&I
54%
$3,634
Property Taxes
1%
$101
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$204
Maintenance
4%
$271
Other
11%
$746