Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.15% first-year return on $145k initial cash invested.
6.15%
Cash On Cash
7.99%
Cap Rate
1.34
DSCR
$6,982
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,982 income − $6,241 expenses = $741 cash flow
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,026
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,982
Total Expenses
$6,241
Mortgage P&I
43%
$2,990
Property Taxes
8%
$566
Home Insurance
3%
$219
HOA
1%
$93
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768