Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $150k initial cash invested.
3.47%
Cash On Cash
7.27%
Cap Rate
1.22
DSCR
$6,364
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,364 income − $5,930 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,364
Total Expenses
$5,930
Mortgage P&I
49%
$3,126
Property Taxes
6%
$408
Home Insurance
4%
$227
HOA
0%
$4
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700