Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.36% first-year return on $147k initial cash invested.
0.36%
Cash On Cash
6.49%
Cap Rate
1.1
DSCR
$6,180
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,180 income − $6,136 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,135
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,180
Total Expenses
$6,136
Mortgage P&I
49%
$3,025
Property Taxes
10%
$610
Home Insurance
4%
$231
HOA
3%
$169
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680