Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.49% first-year return on $158k initial cash invested.
5.49%
Cash On Cash
8.25%
Cap Rate
1.3
DSCR
$8,014
Rent
$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,014 income − $7,293 expenses = $721 cash flow
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,644
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,014
Total Expenses
$7,293
Mortgage P&I
44%
$3,525
Property Taxes
10%
$804
Home Insurance
3%
$238
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$240
Maintenance
4%
$321
Other
11%
$882