Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.23% first-year return on $178k initial cash invested.
5.23%
Cash On Cash
7.68%
Cap Rate
1.3
DSCR
$9,054
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,054
Total Expenses
$8,278
Mortgage P&I
41%
$3,737
Property Taxes
11%
$995
Home Insurance
3%
$280
HOA
2%
$188
Property Management
12%
$1,086
CapEx
4%
$362
Vacancy
3%
$272
Maintenance
4%
$362
Other
11%
$996