Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.99% first-year return on $161k initial cash invested.
7.99%
Cash On Cash
8.19%
Cap Rate
1.42
DSCR
$7,581
Rent
$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,820
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,581
Total Expenses
$6,507
Mortgage P&I
43%
$3,275
Property Taxes
5%
$416
Home Insurance
3%
$239
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834