Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.57% first-year return on $148k initial cash invested.
2.57%
Cash On Cash
7.36%
Cap Rate
1.18
DSCR
$6,498
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,498 income − $6,182 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,498
Total Expenses
$6,182
Mortgage P&I
49%
$3,209
Property Taxes
8%
$546
Home Insurance
3%
$217
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715