Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.09% first-year return on $150k initial cash invested.
4.09%
Cash On Cash
7.47%
Cap Rate
1.26
DSCR
$7,110
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,110 income − $6,598 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,110
Total Expenses
$6,598
Mortgage P&I
44%
$3,120
Property Taxes
12%
$838
Home Insurance
3%
$224
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782