Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.57% first-year return on $151k initial cash invested.
9.57%
Cash On Cash
8.87%
Cap Rate
1.49
DSCR
$8,180
Rent
$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,180 income − $6,974 expenses = $1,206 cash flow
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,180
Total Expenses
$6,974
Mortgage P&I
39%
$3,157
Property Taxes
10%
$809
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$982
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$900