Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $158k initial cash invested.
3.14%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$7,041
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,041 income − $6,629 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,646
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,041
Total Expenses
$6,629
Mortgage P&I
47%
$3,300
Property Taxes
10%
$689
Home Insurance
3%
$245
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775