Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $160k initial cash invested.
3.18%
Cash On Cash
7.42%
Cap Rate
1.21
DSCR
$7,652
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,652 income − $7,228 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,652
Total Expenses
$7,228
Mortgage P&I
45%
$3,445
Property Taxes
12%
$945
Home Insurance
3%
$236
HOA
0%
$0
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842