Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $133k initial cash invested.
0.14%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$5,415
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,415 income − $5,400 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,415
Total Expenses
$5,400
Mortgage P&I
50%
$2,729
Property Taxes
11%
$609
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596