Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.63% first-year return on $136k initial cash invested.
7.63%
Cash On Cash
8.42%
Cap Rate
1.4
DSCR
$6,424
Rent
$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,424 income − $5,562 expenses = $862 cash flow
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$5,562
Mortgage P&I
44%
$2,808
Property Taxes
5%
$338
Home Insurance
3%
$196
HOA
1%
$35
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707