Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.07% first-year return on $164k initial cash invested.
6.07%
Cash On Cash
8.05%
Cap Rate
1.34
DSCR
$8,586
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,586 income − $7,758 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,934
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,586
Total Expenses
$7,758
Mortgage P&I
41%
$3,483
Property Taxes
9%
$730
Home Insurance
3%
$259
HOA
4%
$368
Property Management
12%
$1,030
CapEx
4%
$343
Vacancy
3%
$258
Maintenance
4%
$343
Other
11%
$944