Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.79% first-year return on $146k initial cash invested.
8.79%
Cash On Cash
8.66%
Cap Rate
1.45
DSCR
$7,394
Rent
$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,394 income − $6,325 expenses = $1,069 cash flow
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,093
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,394
Total Expenses
$6,325
Mortgage P&I
41%
$3,034
Property Taxes
8%
$559
Home Insurance
3%
$218
HOA
0%
$0
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813