Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.13% first-year return on $149k initial cash invested.
2.13%
Cash On Cash
6.99%
Cap Rate
1.16
DSCR
$5,829
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,829 income − $5,564 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$5,564
Mortgage P&I
54%
$3,145
Property Taxes
4%
$206
Home Insurance
4%
$219
HOA
0%
$13
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641