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 $146k initial cash invested.
5.14%
Cash On Cash
7.69%
Cap Rate
1.29
DSCR
$6,358
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,358 income − $5,733 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,096
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,358
Total Expenses
$5,733
Mortgage P&I
48%
$3,025
Property Taxes
4%
$257
Home Insurance
3%
$215
HOA
1%
$75
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699