Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.11% first-year return on $152k initial cash invested.
5.11%
Cash On Cash
7.67%
Cap Rate
1.3
DSCR
$7,128
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,128 income − $6,482 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,360
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,128
Total Expenses
$6,482
Mortgage P&I
44%
$3,132
Property Taxes
5%
$360
Home Insurance
3%
$234
HOA
5%
$333
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784