Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.73% first-year return on $159k initial cash invested.
3.73%
Cash On Cash
7.41%
Cap Rate
1.24
DSCR
$7,894
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,894 income − $7,401 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,894
Total Expenses
$7,401
Mortgage P&I
42%
$3,326
Property Taxes
7%
$579
Home Insurance
3%
$245
HOA
7%
$567
Property Management
12%
$947
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$868