Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.48% first-year return on $161k initial cash invested.
2.48%
Cash On Cash
7.04%
Cap Rate
1.17
DSCR
$6,474
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $6,141 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$6,141
Mortgage P&I
53%
$3,406
Property Taxes
3%
$226
Home Insurance
4%
$262
HOA
1%
$46
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712