Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $172k initial cash invested.
5.82%
Cash On Cash
7.67%
Cap Rate
1.32
DSCR
$7,192
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,192 income − $6,359 expenses = $833 cash flow
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,192
Total Expenses
$6,359
Mortgage P&I
49%
$3,557
Property Taxes
1%
$45
Home Insurance
4%
$256
HOA
1%
$55
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791