Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $135k initial cash invested.
3.54%
Cash On Cash
7.24%
Cap Rate
1.22
DSCR
$5,061
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,061 income − $4,663 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,559
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$4,663
Mortgage P&I
54%
$2,756
Property Taxes
0%
$1
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557