Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.8% first-year return on $134k initial cash invested.
9.8%
Cash On Cash
8.86%
Cap Rate
1.51
DSCR
$6,915
Rent
$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,915 income − $5,818 expenses = $1,097 cash flow
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,539
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,915
Total Expenses
$5,818
Mortgage P&I
39%
$2,716
Property Taxes
8%
$554
Home Insurance
3%
$196
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$207
Maintenance
4%
$277
Other
11%
$761