Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $147k initial cash invested.
3.88%
Cash On Cash
7.52%
Cap Rate
1.23
DSCR
$6,435
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,435 income − $5,958 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,435
Total Expenses
$5,958
Mortgage P&I
49%
$3,126
Property Taxes
6%
$417
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708