Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $152k initial cash invested.
3.71%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$6,783
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,783 income − $6,313 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,783
Total Expenses
$6,313
Mortgage P&I
47%
$3,175
Property Taxes
6%
$399
Home Insurance
3%
$236
HOA
3%
$198
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746