Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.14% first-year return on $155k initial cash invested.
8.14%
Cash On Cash
8.56%
Cap Rate
1.41
DSCR
$7,378
Rent
$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,378 income − $6,330 expenses = $1,048 cash flow
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,378
Total Expenses
$6,330
Mortgage P&I
45%
$3,292
Property Taxes
4%
$302
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812