Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.5% first-year return on $148k initial cash invested.
6.5%
Cash On Cash
8.67%
Cap Rate
1.33
DSCR
$7,731
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,731 income − $6,931 expenses = $800 cash flow
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,177
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,731
Total Expenses
$6,931
Mortgage P&I
43%
$3,356
Property Taxes
9%
$720
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$928
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850