Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $152k initial cash invested.
1.16%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$5,598
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,598 income − $5,452 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,598
Total Expenses
$5,452
Mortgage P&I
56%
$3,116
Property Taxes
4%
$196
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616