Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $150k initial cash invested.
0.82%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$7,106
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,106 income − $7,003 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,106
Total Expenses
$7,003
Mortgage P&I
44%
$3,141
Property Taxes
16%
$1,148
Home Insurance
3%
$210
HOA
1%
$88
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782