Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.06% first-year return on $172k initial cash invested.
9.06%
Cash On Cash
8.63%
Cap Rate
1.46
DSCR
$9,078
Rent
$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,078 income − $7,782 expenses = $1,296 cash flow
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,078
Total Expenses
$7,782
Mortgage P&I
40%
$3,606
Property Taxes
9%
$828
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$1,089
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$999