Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.77% first-year return on $170k initial cash invested.
4.77%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$8,632
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,632 income − $7,957 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,632
Total Expenses
$7,957
Mortgage P&I
42%
$3,611
Property Taxes
13%
$1,156
Home Insurance
3%
$255
HOA
0%
$0
Property Management
12%
$1,036
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$950