Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $161k initial cash invested.
3.06%
Cash On Cash
7.2%
Cap Rate
1.21
DSCR
$7,173
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,173 income − $6,763 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,791
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,173
Total Expenses
$6,763
Mortgage P&I
47%
$3,378
Property Taxes
10%
$701
Home Insurance
3%
$245
HOA
0%
$0
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789