Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $175k initial cash invested.
4.72%
Cash On Cash
7.6%
Cap Rate
1.28
DSCR
$8,480
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,480 income − $7,794 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,453
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,480
Total Expenses
$7,794
Mortgage P&I
44%
$3,698
Property Taxes
11%
$952
Home Insurance
3%
$261
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933