Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.82% first-year return on $162k initial cash invested.
4.82%
Cash On Cash
7.9%
Cap Rate
1.27
DSCR
$7,804
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,804 income − $7,152 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,870
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,804
Total Expenses
$7,152
Mortgage P&I
46%
$3,560
Property Taxes
9%
$699
Home Insurance
3%
$241
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858