Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $176k initial cash invested.
2.26%
Cash On Cash
7.01%
Cap Rate
1.17
DSCR
$7,548
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,548 income − $7,216 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,548
Total Expenses
$7,216
Mortgage P&I
50%
$3,759
Property Taxes
8%
$620
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$830