Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.8% first-year return on $134k initial cash invested.
0.8%
Cash On Cash
6.53%
Cap Rate
1.12
DSCR
$5,517
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $5,428 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,516
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,517
Total Expenses
$5,428
Mortgage P&I
49%
$2,693
Property Taxes
12%
$672
Home Insurance
3%
$186
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607