Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.25% first-year return on $170k initial cash invested.
8.25%
Cash On Cash
8.53%
Cap Rate
1.41
DSCR
$8,478
Rent
$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,478 income − $7,312 expenses = $1,166 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%
$7,221
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,478
Total Expenses
$7,312
Mortgage P&I
43%
$3,627
Property Taxes
6%
$537
Home Insurance
3%
$266
HOA
0%
$0
Property Management
12%
$1,017
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933