Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.43% first-year return on $169k initial cash invested.
7.43%
Cash On Cash
8.13%
Cap Rate
1.4
DSCR
$8,832
Rent
$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,832 income − $7,785 expenses = $1,047 cash flow
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,832
Total Expenses
$7,785
Mortgage P&I
39%
$3,471
Property Taxes
11%
$996
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$1,060
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$972