Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.94% first-year return on $145k initial cash invested.
1.94%
Cash On Cash
6.75%
Cap Rate
1.15
DSCR
$5,226
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $4,992 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$4,992
Mortgage P&I
57%
$2,957
Property Taxes
1%
$34
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575