Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.92% first-year return on $144k initial cash invested.
0.92%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$5,798
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,798 income − $5,688 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,798
Total Expenses
$5,688
Mortgage P&I
52%
$2,999
Property Taxes
9%
$507
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638