Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $151k initial cash invested.
0.76%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$5,900
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,900 income − $5,805 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,327
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,900
Total Expenses
$5,805
Mortgage P&I
52%
$3,064
Property Taxes
9%
$507
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649