Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $139k initial cash invested.
0.19%
Cash On Cash
7.09%
Cap Rate
1.08
DSCR
$5,944
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,944 income − $5,922 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,755
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,944
Total Expenses
$5,922
Mortgage P&I
53%
$3,139
Property Taxes
9%
$561
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654