Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $170k initial cash invested.
5.76%
Cash On Cash
7.83%
Cap Rate
1.31
DSCR
$7,874
Rent
$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,874 income − $7,059 expenses = $815 cash flow
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,874
Total Expenses
$7,059
Mortgage P&I
46%
$3,588
Property Taxes
3%
$256
Home Insurance
3%
$262
HOA
4%
$276
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866