Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.83% first-year return on $162k initial cash invested.
5.83%
Cash On Cash
8.04%
Cap Rate
1.33
DSCR
$8,612
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,612 income − $7,824 expenses = $788 cash flow
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,864
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,612
Total Expenses
$7,824
Mortgage P&I
40%
$3,466
Property Taxes
9%
$756
Home Insurance
3%
$271
HOA
5%
$405
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947