Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $174k initial cash invested.
0.61%
Cash On Cash
6.73%
Cap Rate
1.1
DSCR
$7,658
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,658 income − $7,570 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,443
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,658
Total Expenses
$7,570
Mortgage P&I
49%
$3,782
Property Taxes
12%
$940
Home Insurance
3%
$245
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842