Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $161k initial cash invested.
3.28%
Cash On Cash
7.87%
Cap Rate
1.2
DSCR
$7,521
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,521 income − $7,081 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,815
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,521
Total Expenses
$7,081
Mortgage P&I
50%
$3,727
Property Taxes
7%
$562
Home Insurance
3%
$234
HOA
0%
$0
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$827