Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.41% first-year return on $149k initial cash invested.
6.41%
Cash On Cash
8.03%
Cap Rate
1.35
DSCR
$7,280
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,280 income − $6,483 expenses = $797 cash flow
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,280
Total Expenses
$6,483
Mortgage P&I
43%
$3,095
Property Taxes
8%
$598
Home Insurance
3%
$219
HOA
1%
$96
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801