Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1% first-year return on $175k initial cash invested.
1%
Cash On Cash
6.68%
Cap Rate
1.14
DSCR
$8,889
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,889 income − $8,743 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,889
Total Expenses
$8,743
Mortgage P&I
41%
$3,669
Property Taxes
14%
$1,224
Home Insurance
3%
$262
HOA
6%
$564
Property Management
12%
$1,067
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$978