Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.42% first-year return on $175k initial cash invested.
5.42%
Cash On Cash
7.61%
Cap Rate
1.3
DSCR
$7,809
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,491
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,809
Total Expenses
$7,017
Mortgage P&I
47%
$3,649
Property Taxes
5%
$366
Home Insurance
3%
$271
HOA
1%
$77
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859