Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.5% first-year return on $160k initial cash invested.
4.5%
Cash On Cash
7.55%
Cap Rate
1.26
DSCR
$7,112
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,112 income − $6,513 expenses = $599 cash flow
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,112
Total Expenses
$6,513
Mortgage P&I
47%
$3,366
Property Taxes
7%
$495
Home Insurance
3%
$236
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782