Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $176k initial cash invested.
0.79%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$7,220
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,220 income − $7,104 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,220
Total Expenses
$7,104
Mortgage P&I
52%
$3,755
Property Taxes
9%
$632
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794