Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.55% first-year return on $143k initial cash invested.
6.55%
Cash On Cash
7.94%
Cap Rate
1.35
DSCR
$6,180
Rent
$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,180 income − $5,397 expenses = $783 cash flow
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,180
Total Expenses
$5,397
Mortgage P&I
47%
$2,925
Property Taxes
2%
$147
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680