Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $132k initial cash invested.
0.86%
Cash On Cash
6.86%
Cap Rate
1.11
DSCR
$5,252
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $5,157 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,445
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$5,157
Mortgage P&I
53%
$2,809
Property Taxes
6%
$340
Home Insurance
4%
$191
HOA
1%
$31
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578