Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $139k initial cash invested.
2.24%
Cash On Cash
7.08%
Cap Rate
1.18
DSCR
$6,282
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,282 income − $6,023 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,282
Total Expenses
$6,023
Mortgage P&I
46%
$2,881
Property Taxes
9%
$563
Home Insurance
3%
$201
HOA
4%
$243
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691