Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.04% first-year return on $169k initial cash invested.
6.04%
Cash On Cash
7.71%
Cap Rate
1.32
DSCR
$7,041
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,041 income − $6,191 expenses = $850 cash flow
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,041
Total Expenses
$6,191
Mortgage P&I
50%
$3,486
Property Taxes
1%
$58
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775