Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.19% first-year return on $154k initial cash invested.
4.19%
Cash On Cash
7.93%
Cap Rate
1.26
DSCR
$8,366
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,366 income − $7,830 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,458
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,366
Total Expenses
$7,830
Mortgage P&I
41%
$3,394
Property Taxes
8%
$648
Home Insurance
3%
$233
HOA
8%
$710
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920