Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.58% first-year return on $157k initial cash invested.
4.58%
Cash On Cash
7.49%
Cap Rate
1.27
DSCR
$7,062
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,062 income − $6,464 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,062
Total Expenses
$6,464
Mortgage P&I
46%
$3,242
Property Taxes
8%
$586
Home Insurance
3%
$236
HOA
0%
$0
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$777