Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.28% first-year return on $147k initial cash invested.
1.28%
Cash On Cash
6.68%
Cap Rate
1.13
DSCR
$5,758
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $5,601 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,758
Total Expenses
$5,601
Mortgage P&I
53%
$3,037
Property Taxes
7%
$392
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633