Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $159k initial cash invested.
3.05%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$6,856
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,856 income − $6,452 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,856
Total Expenses
$6,452
Mortgage P&I
49%
$3,328
Property Taxes
8%
$539
Home Insurance
4%
$243
HOA
0%
$11
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754