Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.59% first-year return on $131k initial cash invested.
0.59%
Cash On Cash
6.74%
Cap Rate
1.09
DSCR
$4,922
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,922 income − $4,858 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,922
Total Expenses
$4,858
Mortgage P&I
56%
$2,767
Property Taxes
3%
$168
Home Insurance
4%
$189
HOA
1%
$60
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541