Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.84% first-year return on $155k initial cash invested.
6.84%
Cash On Cash
8.59%
Cap Rate
1.34
DSCR
$7,695
Rent
$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,695 income − $6,812 expenses = $883 cash flow
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,521
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,695
Total Expenses
$6,812
Mortgage P&I
45%
$3,479
Property Taxes
6%
$489
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$923
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$846