Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $134k initial cash invested.
3.05%
Cash On Cash
7.43%
Cap Rate
1.2
DSCR
$5,684
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,684 income − $5,343 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,536
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,684
Total Expenses
$5,343
Mortgage P&I
50%
$2,860
Property Taxes
6%
$350
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625