Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $169k initial cash invested.
2.66%
Cash On Cash
7.05%
Cap Rate
1.19
DSCR
$7,576
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,576 income − $7,201 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,576
Total Expenses
$7,201
Mortgage P&I
47%
$3,552
Property Taxes
11%
$815
Home Insurance
3%
$259
HOA
0%
$0
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833