Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.66% first-year return on $154k initial cash invested.
8.66%
Cash On Cash
8.66%
Cap Rate
1.44
DSCR
$7,728
Rent
$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,728 income − $6,614 expenses = $1,114 cash flow
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,728
Total Expenses
$6,614
Mortgage P&I
42%
$3,260
Property Taxes
6%
$500
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850