Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.45% first-year return on $170k initial cash invested.
4.45%
Cash On Cash
7.4%
Cap Rate
1.28
DSCR
$8,618
Rent
$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,618
Total Expenses
$7,987
Mortgage P&I
41%
$3,493
Property Taxes
11%
$956
Home Insurance
3%
$262
HOA
4%
$345
Property Management
12%
$1,034
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$948