Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.52% first-year return on $172k initial cash invested.
3.52%
Cash On Cash
7.52%
Cap Rate
1.22
DSCR
$7,910
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,910 income − $7,406 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,910
Total Expenses
$7,406
Mortgage P&I
48%
$3,769
Property Taxes
9%
$690
Home Insurance
3%
$259
HOA
0%
$0
Property Management
12%
$949
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$870