Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.26% first-year return on $135k initial cash invested.
4.26%
Cash On Cash
7.72%
Cap Rate
1.26
DSCR
$6,213
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,213 income − $5,734 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,563
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,213
Total Expenses
$5,734
Mortgage P&I
46%
$2,849
Property Taxes
9%
$574
Home Insurance
3%
$198
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$683