Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $146k initial cash invested.
1.43%
Cash On Cash
6.96%
Cap Rate
1.14
DSCR
$6,339
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,339 income − $6,166 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,339
Total Expenses
$6,166
Mortgage P&I
49%
$3,099
Property Taxes
11%
$697
Home Insurance
3%
$214
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$697