Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.2% first-year return on $174k initial cash invested.
2.2%
Cash On Cash
6.88%
Cap Rate
1.17
DSCR
$7,148
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,148 income − $6,830 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,148
Total Expenses
$6,830
Mortgage P&I
51%
$3,642
Property Taxes
6%
$443
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786