Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $161k initial cash invested.
3.05%
Cash On Cash
7.16%
Cap Rate
1.2
DSCR
$6,962
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,962 income − $6,551 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,831
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,962
Total Expenses
$6,551
Mortgage P&I
49%
$3,389
Property Taxes
8%
$551
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$766