Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $152k initial cash invested.
4.29%
Cash On Cash
7.4%
Cap Rate
1.25
DSCR
$6,290
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,290 income − $5,746 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,290
Total Expenses
$5,746
Mortgage P&I
50%
$3,148
Property Taxes
1%
$32
Home Insurance
4%
$231
HOA
3%
$195
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692