Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.69% first-year return on $177k initial cash invested.
4.69%
Cash On Cash
7.59%
Cap Rate
1.27
DSCR
$8,356
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,356 income − $7,665 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,559
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,356
Total Expenses
$7,665
Mortgage P&I
45%
$3,754
Property Taxes
6%
$480
Home Insurance
4%
$315
HOA
3%
$275
Property Management
12%
$1,003
CapEx
4%
$334
Vacancy
3%
$251
Maintenance
4%
$334
Other
11%
$919