Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.12% first-year return on $132k initial cash invested.
1.12%
Cash On Cash
7.43%
Cap Rate
1.13
DSCR
$6,506
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,506 income − $6,382 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,506
Total Expenses
$6,382
Mortgage P&I
46%
$2,991
Property Taxes
8%
$536
Home Insurance
3%
$192
HOA
7%
$451
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716