Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $176k initial cash invested.
3.68%
Cash On Cash
7.14%
Cap Rate
1.23
DSCR
$7,562
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,562
Total Expenses
$7,024
Mortgage P&I
48%
$3,624
Property Taxes
7%
$529
Home Insurance
3%
$231
HOA
1%
$70
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$832