Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $175k initial cash invested.
1.87%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$6,993
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,993 income − $6,721 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,993
Total Expenses
$6,721
Mortgage P&I
53%
$3,704
Property Taxes
5%
$339
Home Insurance
4%
$271
HOA
0%
$29
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769