Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $176k initial cash invested.
3.71%
Cash On Cash
7.32%
Cap Rate
1.23
DSCR
$7,642
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,642 income − $7,096 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,642
Total Expenses
$7,096
Mortgage P&I
49%
$3,748
Property Taxes
6%
$438
Home Insurance
4%
$271
HOA
1%
$40
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841