Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.97% first-year return on $144k initial cash invested.
0.97%
Cash On Cash
6.7%
Cap Rate
1.12
DSCR
$6,330
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,330 income − $6,214 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,330
Total Expenses
$6,214
Mortgage P&I
47%
$2,980
Property Taxes
9%
$574
Home Insurance
3%
$210
HOA
5%
$298
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696