Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $149k initial cash invested.
1.86%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$6,630
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,630 income − $6,400 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,630
Total Expenses
$6,400
Mortgage P&I
46%
$3,081
Property Taxes
12%
$797
Home Insurance
3%
$228
HOA
1%
$40
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729