Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $172k initial cash invested.
0.85%
Cash On Cash
6.52%
Cap Rate
1.12
DSCR
$7,887
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,887
Total Expenses
$7,765
Mortgage P&I
45%
$3,557
Property Taxes
7%
$561
Home Insurance
3%
$266
HOA
9%
$700
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$237
Maintenance
4%
$315
Other
11%
$868