Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $154k initial cash invested.
3.11%
Cash On Cash
7.6%
Cap Rate
1.2
DSCR
$6,771
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,771 income − $6,373 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,453
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,771
Total Expenses
$6,373
Mortgage P&I
50%
$3,419
Property Taxes
5%
$371
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745