Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.45% first-year return on $180k initial cash invested.
2.45%
Cash On Cash
7.81%
Cap Rate
1.17
DSCR
$9,484
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,484 income − $9,116 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,484
Total Expenses
$9,116
Mortgage P&I
45%
$4,278
Property Taxes
8%
$775
Home Insurance
3%
$278
HOA
6%
$561
Property Management
12%
$1,138
CapEx
4%
$379
Vacancy
3%
$285
Maintenance
4%
$379
Other
11%
$1,043