Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $137k initial cash invested.
3.84%
Cash On Cash
7.42%
Cap Rate
1.23
DSCR
$5,580
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,580 income − $5,142 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,580
Total Expenses
$5,142
Mortgage P&I
51%
$2,839
Property Taxes
4%
$205
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614