Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $133k initial cash invested.
0.32%
Cash On Cash
6.52%
Cap Rate
1.09
DSCR
$5,162
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,162 income − $5,127 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,492
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,162
Total Expenses
$5,127
Mortgage P&I
53%
$2,741
Property Taxes
8%
$434
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568