Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.37% first-year return on $180k initial cash invested.
6.37%
Cash On Cash
7.87%
Cap Rate
1.34
DSCR
$8,250
Rent
$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,250 income − $7,296 expenses = $954 cash flow
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,702
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,250
Total Expenses
$7,296
Mortgage P&I
46%
$3,766
Property Taxes
5%
$435
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$908