Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $172k initial cash invested.
3.84%
Cash On Cash
7.22%
Cap Rate
1.23
DSCR
$7,131
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,131
Total Expenses
$6,579
Mortgage P&I
50%
$3,583
Property Taxes
4%
$315
Home Insurance
4%
$257
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784