Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.64% first-year return on $149k initial cash invested.
4.64%
Cash On Cash
7.65%
Cap Rate
1.27
DSCR
$6,804
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,804 income − $6,226 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,804
Total Expenses
$6,226
Mortgage P&I
46%
$3,141
Property Taxes
8%
$553
Home Insurance
3%
$220
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748