Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $176k initial cash invested.
2.28%
Cash On Cash
6.76%
Cap Rate
1.17
DSCR
$7,413
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,413 income − $7,079 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,413
Total Expenses
$7,079
Mortgage P&I
49%
$3,609
Property Taxes
6%
$438
Home Insurance
4%
$271
HOA
3%
$240
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$222
Maintenance
4%
$297
Other
11%
$815