Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.31% first-year return on $166k initial cash invested.
2.31%
Cash On Cash
7.15%
Cap Rate
1.17
DSCR
$7,587
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,587 income − $7,269 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,025
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,587
Total Expenses
$7,269
Mortgage P&I
47%
$3,567
Property Taxes
11%
$867
Home Insurance
3%
$256
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$228
Maintenance
4%
$303
Other
11%
$835