Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.97% first-year return on $151k initial cash invested.
5.97%
Cash On Cash
7.96%
Cap Rate
1.33
DSCR
$7,304
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,304 income − $6,553 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,337
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,304
Total Expenses
$6,553
Mortgage P&I
43%
$3,158
Property Taxes
9%
$691
Home Insurance
3%
$222
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803