Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $179k initial cash invested.
1.42%
Cash On Cash
6.73%
Cap Rate
1.13
DSCR
$7,048
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,048 income − $6,836 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,048
Total Expenses
$6,836
Mortgage P&I
54%
$3,814
Property Taxes
4%
$295
Home Insurance
4%
$275
HOA
1%
$56
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775