Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $133k initial cash invested.
1.47%
Cash On Cash
7.07%
Cap Rate
1.14
DSCR
$5,602
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,602 income − $5,439 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$5,439
Mortgage P&I
51%
$2,849
Property Taxes
9%
$494
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616