Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $142k initial cash invested.
0.39%
Cash On Cash
6.85%
Cap Rate
1.09
DSCR
$5,508
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,508 income − $5,462 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,919
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,508
Total Expenses
$5,462
Mortgage P&I
57%
$3,113
Property Taxes
5%
$272
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606