Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.79% first-year return on $165k initial cash invested.
1.79%
Cash On Cash
6.84%
Cap Rate
1.16
DSCR
$7,304
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,304 income − $7,057 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,304
Total Expenses
$7,057
Mortgage P&I
47%
$3,454
Property Taxes
11%
$790
Home Insurance
3%
$254
HOA
1%
$77
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803