Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.99% first-year return on $155k initial cash invested.
1.99%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$6,888
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,888 income − $6,631 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,521
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,888
Total Expenses
$6,631
Mortgage P&I
47%
$3,236
Property Taxes
10%
$708
Home Insurance
4%
$243
HOA
1%
$100
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758