Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $134k initial cash invested.
2.28%
Cash On Cash
7%
Cap Rate
1.18
DSCR
$5,698
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $5,444 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,506
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$5,444
Mortgage P&I
48%
$2,731
Property Taxes
10%
$555
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627