Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.46% first-year return on $174k initial cash invested.
3.46%
Cash On Cash
7.29%
Cap Rate
1.22
DSCR
$7,914
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,914 income − $7,411 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,914
Total Expenses
$7,411
Mortgage P&I
47%
$3,708
Property Taxes
9%
$738
Home Insurance
3%
$273
HOA
0%
$0
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$237
Maintenance
4%
$317
Other
11%
$871