Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.58% first-year return on $138k initial cash invested.
7.58%
Cash On Cash
8.34%
Cap Rate
1.4
DSCR
$6,752
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,752 income − $5,883 expenses = $869 cash flow
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,752
Total Expenses
$5,883
Mortgage P&I
42%
$2,822
Property Taxes
6%
$375
Home Insurance
3%
$210
HOA
3%
$180
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743