Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.19% first-year return on $155k initial cash invested.
7.19%
Cash On Cash
8.64%
Cap Rate
1.36
DSCR
$7,700
Rent
$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,700 income − $6,769 expenses = $931 cash flow
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,546
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,700
Total Expenses
$6,769
Mortgage P&I
45%
$3,475
Property Taxes
6%
$447
Home Insurance
3%
$229
HOA
0%
$0
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847