Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $134k initial cash invested.
0.51%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$5,542
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $5,485 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,541
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,542
Total Expenses
$5,485
Mortgage P&I
50%
$2,781
Property Taxes
11%
$609
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610