Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.67% first-year return on $160k initial cash invested.
7.67%
Cash On Cash
8.42%
Cap Rate
1.4
DSCR
$8,097
Rent
$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,097 income − $7,074 expenses = $1,023 cash flow
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,762
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,097
Total Expenses
$7,074
Mortgage P&I
42%
$3,396
Property Taxes
8%
$680
Home Insurance
3%
$244
HOA
0%
$0
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891