Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.52% first-year return on $155k initial cash invested.
4.52%
Cash On Cash
7.42%
Cap Rate
1.27
DSCR
$6,754
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,754 income − $6,169 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,540
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,754
Total Expenses
$6,169
Mortgage P&I
47%
$3,189
Property Taxes
6%
$381
Home Insurance
4%
$245
HOA
1%
$58
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743