Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.41% first-year return on $181k initial cash invested.
7.41%
Cash On Cash
8.31%
Cap Rate
1.37
DSCR
$8,628
Rent
$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,628 income − $7,513 expenses = $1,115 cash flow
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,628
Total Expenses
$7,513
Mortgage P&I
45%
$3,904
Property Taxes
5%
$398
Home Insurance
3%
$278
HOA
0%
$0
Property Management
12%
$1,035
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949