Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.41% first-year return on $176k initial cash invested.
3.41%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$7,316
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,316 income − $6,817 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,316
Total Expenses
$6,817
Mortgage P&I
52%
$3,774
Property Taxes
4%
$275
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$878
CapEx
4%
$293
Vacancy
3%
$219
Maintenance
4%
$293
Other
11%
$805