Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.37% first-year return on $175k initial cash invested.
1.37%
Cash On Cash
6.69%
Cap Rate
1.14
DSCR
$7,714
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,714 income − $7,514 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,714
Total Expenses
$7,514
Mortgage P&I
48%
$3,665
Property Taxes
12%
$963
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$926
CapEx
4%
$309
Vacancy
3%
$231
Maintenance
4%
$309
Other
11%
$849