Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.83% first-year return on $175k initial cash invested.
3.83%
Cash On Cash
7.96%
Cap Rate
1.22
DSCR
$8,145
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,145 income − $7,587 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,145
Total Expenses
$7,587
Mortgage P&I
50%
$4,067
Property Taxes
6%
$475
Home Insurance
3%
$276
HOA
0%
$0
Property Management
12%
$977
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896