Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $172k initial cash invested.
1.15%
Cash On Cash
6.79%
Cap Rate
1.13
DSCR
$7,874
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,874 income − $7,709 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,874
Total Expenses
$7,709
Mortgage P&I
47%
$3,670
Property Taxes
10%
$800
Home Insurance
3%
$262
HOA
4%
$300
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866