Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.64% first-year return on $138k initial cash invested.
1.64%
Cash On Cash
6.81%
Cap Rate
1.14
DSCR
$5,570
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,570 income − $5,381 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,730
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,570
Total Expenses
$5,381
Mortgage P&I
51%
$2,842
Property Taxes
8%
$437
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613