Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.06% first-year return on $144k initial cash invested.
6.06%
Cash On Cash
7.87%
Cap Rate
1.35
DSCR
$7,232
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,232 income − $6,507 expenses = $725 cash flow
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,979
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,232
Total Expenses
$6,507
Mortgage P&I
40%
$2,908
Property Taxes
11%
$808
Home Insurance
4%
$280
HOA
1%
$52
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$796