Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.08% first-year return on $149k initial cash invested.
1.08%
Cash On Cash
6.72%
Cap Rate
1.11
DSCR
$5,670
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,670 income − $5,536 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,670
Total Expenses
$5,536
Mortgage P&I
55%
$3,141
Property Taxes
4%
$248
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624