Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $143k initial cash invested.
0.63%
Cash On Cash
6.92%
Cap Rate
1.1
DSCR
$6,106
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,106 income − $6,031 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,940
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,106
Total Expenses
$6,031
Mortgage P&I
51%
$3,104
Property Taxes
11%
$643
Home Insurance
3%
$208
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672