Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $171k initial cash invested.
1.86%
Cash On Cash
6.96%
Cap Rate
1.15
DSCR
$7,370
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,370 income − $7,106 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,370
Total Expenses
$7,106
Mortgage P&I
50%
$3,660
Property Taxes
9%
$672
Home Insurance
4%
$268
HOA
0%
$0
Property Management
12%
$884
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811