Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.94% first-year return on $177k initial cash invested.
3.94%
Cash On Cash
7.29%
Cap Rate
1.24
DSCR
$7,808
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,808
Total Expenses
$7,226
Mortgage P&I
48%
$3,714
Property Taxes
5%
$360
Home Insurance
4%
$274
HOA
3%
$224
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859