Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $140k initial cash invested.
0.13%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$5,528
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,528 income − $5,513 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,805
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,528
Total Expenses
$5,513
Mortgage P&I
52%
$2,883
Property Taxes
10%
$532
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608