Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $176k initial cash invested.
2.22%
Cash On Cash
6.89%
Cap Rate
1.18
DSCR
$8,222
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,222
Total Expenses
$7,897
Mortgage P&I
44%
$3,654
Property Taxes
5%
$435
Home Insurance
3%
$275
HOA
9%
$737
Property Management
12%
$987
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$904