Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.99% first-year return on $151k initial cash invested.
3.99%
Cash On Cash
7.32%
Cap Rate
1.25
DSCR
$6,526
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,526 income − $6,024 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,324
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,526
Total Expenses
$6,024
Mortgage P&I
47%
$3,096
Property Taxes
7%
$475
Home Insurance
4%
$234
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718