Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $154k initial cash invested.
4.89%
Cash On Cash
7.68%
Cap Rate
1.28
DSCR
$7,143
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,143 income − $6,516 expenses = $627 cash flow
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,143
Total Expenses
$6,516
Mortgage P&I
45%
$3,227
Property Taxes
9%
$640
Home Insurance
3%
$220
HOA
0%
$0
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786