Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.29% first-year return on $152k initial cash invested.
2.29%
Cash On Cash
6.93%
Cap Rate
1.17
DSCR
$6,069
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,069 income − $5,780 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,361
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$5,780
Mortgage P&I
52%
$3,144
Property Taxes
3%
$194
Home Insurance
4%
$228
HOA
2%
$150
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668