Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.83% first-year return on $159k initial cash invested.
4.83%
Cash On Cash
7.49%
Cap Rate
1.28
DSCR
$6,926
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,926 income − $6,286 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,709
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,926
Total Expenses
$6,286
Mortgage P&I
47%
$3,272
Property Taxes
5%
$372
Home Insurance
3%
$241
HOA
1%
$46
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762