Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $144k initial cash invested.
1.52%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$5,380
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,380 income − $5,198 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,380
Total Expenses
$5,198
Mortgage P&I
56%
$2,986
Property Taxes
3%
$173
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592