Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.48% first-year return on $154k initial cash invested.
2.48%
Cash On Cash
7.06%
Cap Rate
1.18
DSCR
$6,270
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,270 income − $5,951 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,479
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,270
Total Expenses
$5,951
Mortgage P&I
52%
$3,241
Property Taxes
5%
$312
Home Insurance
4%
$266
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690