Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.02% first-year return on $175k initial cash invested.
8.02%
Cash On Cash
8.16%
Cap Rate
1.41
DSCR
$8,004
Rent
$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,491
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,004
Total Expenses
$6,832
Mortgage P&I
45%
$3,604
Property Taxes
3%
$220
Home Insurance
3%
$267
HOA
0%
$21
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880