Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.74% first-year return on $151k initial cash invested.
6.74%
Cash On Cash
8.26%
Cap Rate
1.36
DSCR
$7,876
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,876 income − $7,026 expenses = $850 cash flow
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,876
Total Expenses
$7,026
Mortgage P&I
41%
$3,204
Property Taxes
12%
$917
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866