Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.05% first-year return on $149k initial cash invested.
7.05%
Cash On Cash
8.34%
Cap Rate
1.38
DSCR
$7,966
Rent
$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,966 income − $7,089 expenses = $877 cash flow
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,966
Total Expenses
$7,089
Mortgage P&I
40%
$3,147
Property Taxes
13%
$1,014
Home Insurance
3%
$219
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$876