Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.77% first-year return on $140k initial cash invested.
4.77%
Cash On Cash
7.73%
Cap Rate
1.29
DSCR
$6,957
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,957 income − $6,401 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,957
Total Expenses
$6,401
Mortgage P&I
42%
$2,902
Property Taxes
13%
$931
Home Insurance
3%
$203
HOA
0%
$0
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765