Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.88% first-year return on $175k initial cash invested.
5.88%
Cash On Cash
7.9%
Cap Rate
1.32
DSCR
$8,330
Rent
$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,330 income − $7,471 expenses = $859 cash flow
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,497
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,330
Total Expenses
$7,471
Mortgage P&I
45%
$3,744
Property Taxes
5%
$386
Home Insurance
3%
$276
HOA
3%
$233
Property Management
12%
$1,000
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916