Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $171k initial cash invested.
0.96%
Cash On Cash
6.54%
Cap Rate
1.12
DSCR
$7,520
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,520 income − $7,383 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,297
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,520
Total Expenses
$7,383
Mortgage P&I
47%
$3,541
Property Taxes
14%
$1,023
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$827