Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.97% first-year return on $155k initial cash invested.
8.97%
Cash On Cash
8.57%
Cap Rate
1.46
DSCR
$7,504
Rent
$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,504 income − $6,344 expenses = $1,160 cash flow
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,530
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,504
Total Expenses
$6,344
Mortgage P&I
43%
$3,204
Property Taxes
5%
$356
Home Insurance
3%
$234
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825