Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.01% first-year return on $165k initial cash invested.
7.01%
Cash On Cash
8.16%
Cap Rate
1.39
DSCR
$9,483
Rent
$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,020
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,483
Total Expenses
$8,517
Mortgage P&I
36%
$3,427
Property Taxes
11%
$1,047
Home Insurance
3%
$254
HOA
6%
$566
Property Management
12%
$1,138
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,043