Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.07% first-year return on $176k initial cash invested.
2.07%
Cash On Cash
7.28%
Cap Rate
1.16
DSCR
$7,748
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,748 income − $7,445 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,748
Total Expenses
$7,445
Mortgage P&I
51%
$3,939
Property Taxes
8%
$610
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852