Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $168k initial cash invested.
4.4%
Cash On Cash
7.87%
Cap Rate
1.24
DSCR
$7,096
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,096 income − $6,482 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,121
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,096
Total Expenses
$6,482
Mortgage P&I
53%
$3,773
Property Taxes
1%
$40
Home Insurance
4%
$255
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781