Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.64% first-year return on $164k initial cash invested.
4.64%
Cash On Cash
7.59%
Cap Rate
1.27
DSCR
$7,702
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,702 income − $7,066 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,973
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,702
Total Expenses
$7,066
Mortgage P&I
45%
$3,467
Property Taxes
9%
$716
Home Insurance
3%
$228
HOA
0%
$37
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847