Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.81% first-year return on $148k initial cash invested.
7.81%
Cash On Cash
8.47%
Cap Rate
1.39
DSCR
$6,848
Rent
$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,848 income − $5,881 expenses = $967 cash flow
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,214
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,848
Total Expenses
$5,881
Mortgage P&I
46%
$3,147
Property Taxes
3%
$175
Home Insurance
3%
$231
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753