Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.99% first-year return on $150k initial cash invested.
2.99%
Cash On Cash
7.13%
Cap Rate
1.2
DSCR
$6,483
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,483 income − $6,108 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,483
Total Expenses
$6,108
Mortgage P&I
48%
$3,110
Property Taxes
9%
$569
Home Insurance
3%
$226
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713