Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $152k initial cash invested.
5.32%
Cash On Cash
7.95%
Cap Rate
1.29
DSCR
$6,855
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,855 income − $6,180 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,855
Total Expenses
$6,180
Mortgage P&I
48%
$3,283
Property Taxes
4%
$304
Home Insurance
3%
$224
HOA
1%
$38
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754