Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.12% first-year return on $172k initial cash invested.
2.12%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$7,248
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,248 income − $6,945 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,325
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,248
Total Expenses
$6,945
Mortgage P&I
50%
$3,646
Property Taxes
8%
$564
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797