Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.42% first-year return on $135k initial cash invested.
6.42%
Cash On Cash
8.94%
Cap Rate
1.32
DSCR
$7,136
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,136 income − $6,414 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,571
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,136
Total Expenses
$6,414
Mortgage P&I
44%
$3,143
Property Taxes
9%
$648
Home Insurance
3%
$198
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785