Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.83% first-year return on $156k initial cash invested.
5.83%
Cash On Cash
7.72%
Cap Rate
1.33
DSCR
$7,382
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,382 income − $6,627 expenses = $755 cash flow
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,548
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,382
Total Expenses
$6,627
Mortgage P&I
43%
$3,160
Property Taxes
8%
$623
Home Insurance
4%
$279
HOA
1%
$56
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812