Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $149k initial cash invested.
1.5%
Cash On Cash
6.72%
Cap Rate
1.13
DSCR
$5,660
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,660 income − $5,474 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,660
Total Expenses
$5,474
Mortgage P&I
54%
$3,070
Property Taxes
5%
$258
Home Insurance
4%
$222
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623