Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.79% first-year return on $148k initial cash invested.
1.79%
Cash On Cash
6.82%
Cap Rate
1.15
DSCR
$6,189
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,189 income − $5,969 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,189
Total Expenses
$5,969
Mortgage P&I
49%
$3,045
Property Taxes
9%
$528
Home Insurance
4%
$227
HOA
1%
$63
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681