Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.13% first-year return on $158k initial cash invested.
6.13%
Cash On Cash
8.35%
Cap Rate
1.31
DSCR
$7,454
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,454 income − $6,648 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,454
Total Expenses
$6,648
Mortgage P&I
47%
$3,525
Property Taxes
4%
$297
Home Insurance
3%
$244
HOA
1%
$48
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820