Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $152k initial cash invested.
0.87%
Cash On Cash
7.18%
Cap Rate
1.1
DSCR
$5,973
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,973 income − $5,863 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,367
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,973
Total Expenses
$5,863
Mortgage P&I
58%
$3,462
Property Taxes
2%
$142
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657