Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.44% first-year return on $148k initial cash invested.
6.44%
Cash On Cash
7.93%
Cap Rate
1.35
DSCR
$6,878
Rent
$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $6,085 expenses = $793 cash flow
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$6,085
Mortgage P&I
44%
$3,015
Property Taxes
7%
$505
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757