Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.38% first-year return on $151k initial cash invested.
1.38%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$6,336
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,336 income − $6,162 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,327
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,336
Total Expenses
$6,162
Mortgage P&I
51%
$3,215
Property Taxes
9%
$575
Home Insurance
3%
$219
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697