Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $133k initial cash invested.
4.48%
Cash On Cash
7.62%
Cap Rate
1.28
DSCR
$6,556
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,556 income − $6,060 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,556
Total Expenses
$6,060
Mortgage P&I
41%
$2,720
Property Taxes
13%
$834
Home Insurance
3%
$198
HOA
1%
$79
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721