Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $134k initial cash invested.
1.53%
Cash On Cash
7.1%
Cap Rate
1.14
DSCR
$5,934
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,934 income − $5,763 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,543
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,934
Total Expenses
$5,763
Mortgage P&I
48%
$2,871
Property Taxes
12%
$683
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653