Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $177k initial cash invested.
0.7%
Cash On Cash
6.55%
Cap Rate
1.11
DSCR
$7,266
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,266 income − $7,162 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,575
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,266
Total Expenses
$7,162
Mortgage P&I
51%
$3,740
Property Taxes
9%
$689
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799