Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $148k initial cash invested.
1.3%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$5,960
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,960 income − $5,799 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$5,799
Mortgage P&I
53%
$3,143
Property Taxes
4%
$242
Home Insurance
4%
$227
HOA
3%
$161
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656