Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.67% first-year return on $154k initial cash invested.
8.67%
Cash On Cash
8.95%
Cap Rate
1.42
DSCR
$8,126
Rent
$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,126 income − $7,011 expenses = $1,115 cash flow
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,126
Total Expenses
$7,011
Mortgage P&I
42%
$3,399
Property Taxes
8%
$622
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894