Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $139k initial cash invested.
3.82%
Cash On Cash
7.38%
Cap Rate
1.24
DSCR
$5,832
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,832 income − $5,389 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,832
Total Expenses
$5,389
Mortgage P&I
49%
$2,873
Property Taxes
4%
$260
Home Insurance
4%
$252
HOA
0%
$21
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642