Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.51% first-year return on $145k initial cash invested.
6.51%
Cash On Cash
7.96%
Cap Rate
1.35
DSCR
$6,314
Rent
$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,314 income − $5,529 expenses = $785 cash flow
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,314
Total Expenses
$5,529
Mortgage P&I
47%
$2,962
Property Taxes
3%
$202
Home Insurance
3%
$217
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$189
Maintenance
4%
$253
Other
11%
$695