Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.68% first-year return on $150k initial cash invested.
0.68%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$6,027
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,027 income − $5,942 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,027
Total Expenses
$5,942
Mortgage P&I
52%
$3,115
Property Taxes
9%
$550
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663