Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.86% first-year return on $145k initial cash invested.
7.86%
Cash On Cash
8.76%
Cap Rate
1.39
DSCR
$7,326
Rent
$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,326 income − $6,378 expenses = $948 cash flow
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,035
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,326
Total Expenses
$6,378
Mortgage P&I
43%
$3,166
Property Taxes
7%
$507
Home Insurance
3%
$214
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806