Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.23% first-year return on $176k initial cash invested.
3.23%
Cash On Cash
7.25%
Cap Rate
1.21
DSCR
$7,623
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,623 income − $7,150 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,623
Total Expenses
$7,150
Mortgage P&I
49%
$3,753
Property Taxes
2%
$152
Home Insurance
4%
$275
HOA
5%
$377
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839