Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $144k initial cash invested.
5.14%
Cash On Cash
7.64%
Cap Rate
1.29
DSCR
$6,238
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,238 income − $5,619 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,023
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,238
Total Expenses
$5,619
Mortgage P&I
48%
$2,966
Property Taxes
5%
$314
Home Insurance
3%
$217
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686