Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.01% first-year return on $143k initial cash invested.
6.01%
Cash On Cash
8.2%
Cap Rate
1.33
DSCR
$7,422
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,422 income − $6,706 expenses = $716 cash flow
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,951
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,422
Total Expenses
$6,706
Mortgage P&I
41%
$3,052
Property Taxes
6%
$479
Home Insurance
2%
$184
HOA
6%
$467
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816