Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $169k initial cash invested.
1.25%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$7,185
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,185 income − $7,009 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,185
Total Expenses
$7,009
Mortgage P&I
49%
$3,537
Property Taxes
11%
$768
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790