Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.44% first-year return on $166k initial cash invested.
3.44%
Cash On Cash
7.37%
Cap Rate
1.21
DSCR
$6,614
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,614 income − $6,138 expenses = $476 cash flow
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,614
Total Expenses
$6,138
Mortgage P&I
54%
$3,583
Property Taxes
1%
$51
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728