Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.27% first-year return on $145k initial cash invested.
1.27%
Cash On Cash
6.67%
Cap Rate
1.14
DSCR
$6,321
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,321 income − $6,168 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,321
Total Expenses
$6,168
Mortgage P&I
47%
$2,953
Property Taxes
13%
$846
Home Insurance
3%
$219
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695