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 $172k initial cash invested.
5.88%
Cash On Cash
8.05%
Cap Rate
1.31
DSCR
$7,696
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,696 income − $6,855 expenses = $841 cash flow
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,312
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,696
Total Expenses
$6,855
Mortgage P&I
49%
$3,756
Property Taxes
3%
$219
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847