Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $147k initial cash invested.
5.43%
Cash On Cash
7.71%
Cap Rate
1.3
DSCR
$6,432
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,432 income − $5,765 expenses = $667 cash flow
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,432
Total Expenses
$5,765
Mortgage P&I
47%
$3,032
Property Taxes
5%
$326
Home Insurance
3%
$220
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708