Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.59% first-year return on $147k initial cash invested.
3.59%
Cash On Cash
7.36%
Cap Rate
1.22
DSCR
$6,058
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,058 income − $5,618 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,058
Total Expenses
$5,618
Mortgage P&I
51%
$3,094
Property Taxes
4%
$248
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666