Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.85% first-year return on $177k initial cash invested.
6.85%
Cash On Cash
8.06%
Cap Rate
1.37
DSCR
$9,279
Rent
$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,279 income − $8,271 expenses = $1,008 cash flow
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,555
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,279
Total Expenses
$8,271
Mortgage P&I
40%
$3,698
Property Taxes
8%
$765
Home Insurance
3%
$254
HOA
4%
$400
Property Management
12%
$1,113
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,021