Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.53% first-year return on $144k initial cash invested.
8.53%
Cash On Cash
8.76%
Cap Rate
1.43
DSCR
$7,203
Rent
$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,203 income − $6,179 expenses = $1,024 cash flow
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,203
Total Expenses
$6,179
Mortgage P&I
43%
$3,066
Property Taxes
6%
$411
Home Insurance
3%
$210
HOA
1%
$44
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792