Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.87% first-year return on $153k initial cash invested.
4.87%
Cash On Cash
7.61%
Cap Rate
1.28
DSCR
$6,650
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,650 income − $6,027 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,650
Total Expenses
$6,027
Mortgage P&I
48%
$3,200
Property Taxes
4%
$262
Home Insurance
3%
$228
HOA
1%
$75
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732