Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $180k initial cash invested.
4.78%
Cash On Cash
7.61%
Cap Rate
1.27
DSCR
$8,487
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,487 income − $7,769 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,735
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,487
Total Expenses
$7,769
Mortgage P&I
45%
$3,848
Property Taxes
9%
$756
Home Insurance
3%
$280
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$255
Maintenance
4%
$339
Other
11%
$934