Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.87% first-year return on $159k initial cash invested.
8.87%
Cash On Cash
9.13%
Cap Rate
1.42
DSCR
$8,474
Rent
$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,474 income − $7,297 expenses = $1,177 cash flow
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,474
Total Expenses
$7,297
Mortgage P&I
42%
$3,600
Property Taxes
7%
$562
Home Insurance
3%
$254
HOA
0%
$0
Property Management
12%
$1,017
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$932