Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $133k initial cash invested.
1.16%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$5,834
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,834 income − $5,705 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$5,705
Mortgage P&I
47%
$2,746
Property Taxes
13%
$778
Home Insurance
3%
$198
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642