Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.06% first-year return on $161k initial cash invested.
5.06%
Cash On Cash
7.48%
Cap Rate
1.29
DSCR
$6,873
Rent
$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,873 income − $6,194 expenses = $679 cash flow
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,873
Total Expenses
$6,194
Mortgage P&I
48%
$3,289
Property Taxes
5%
$334
Home Insurance
3%
$234
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756