Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $154k initial cash invested.
2.14%
Cash On Cash
6.91%
Cap Rate
1.16
DSCR
$5,984
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,984 income − $5,709 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,984
Total Expenses
$5,709
Mortgage P&I
54%
$3,223
Property Taxes
4%
$225
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658