Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.63% first-year return on $145k initial cash invested.
7.63%
Cash On Cash
8.94%
Cap Rate
1.38
DSCR
$8,012
Rent
$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,012 income − $7,090 expenses = $922 cash flow
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,044
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,012
Total Expenses
$7,090
Mortgage P&I
41%
$3,261
Property Taxes
7%
$594
Home Insurance
3%
$213
HOA
4%
$300
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881