Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $174k initial cash invested.
0.44%
Cash On Cash
6.74%
Cap Rate
1.1
DSCR
$7,502
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,502 income − $7,438 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,502
Total Expenses
$7,438
Mortgage P&I
51%
$3,800
Property Taxes
11%
$808
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825