Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.6% first-year return on $145k initial cash invested.
1.6%
Cash On Cash
6.81%
Cap Rate
1.15
DSCR
$6,240
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,240 income − $6,046 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,240
Total Expenses
$6,046
Mortgage P&I
48%
$2,993
Property Taxes
11%
$711
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686