Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $137k initial cash invested.
0.74%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$6,110
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,110 income − $6,026 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,110
Total Expenses
$6,026
Mortgage P&I
46%
$2,804
Property Taxes
12%
$724
Home Insurance
3%
$206
HOA
4%
$216
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672