Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.38% first-year return on $173k initial cash invested.
4.38%
Cash On Cash
7.53%
Cap Rate
1.26
DSCR
$7,941
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,941 income − $7,311 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,941
Total Expenses
$7,311
Mortgage P&I
46%
$3,677
Property Taxes
8%
$674
Home Insurance
3%
$259
HOA
0%
$0
Property Management
12%
$953
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874