Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.26% first-year return on $161k initial cash invested.
3.26%
Cash On Cash
7.36%
Cap Rate
1.21
DSCR
$7,234
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,234 income − $6,797 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,793
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,234
Total Expenses
$6,797
Mortgage P&I
48%
$3,438
Property Taxes
9%
$655
Home Insurance
3%
$245
HOA
0%
$0
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$796