Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $146k initial cash invested.
2.97%
Cash On Cash
7.54%
Cap Rate
1.2
DSCR
$6,658
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,658 income − $6,296 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,097
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,658
Total Expenses
$6,296
Mortgage P&I
48%
$3,202
Property Taxes
9%
$616
Home Insurance
3%
$215
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732