Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.13% first-year return on $150k initial cash invested.
4.13%
Cash On Cash
7.48%
Cap Rate
1.24
DSCR
$6,266
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,266 income − $5,749 expenses = $517 cash flow
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,266
Total Expenses
$5,749
Mortgage P&I
50%
$3,153
Property Taxes
4%
$237
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$689