Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.34% first-year return on $134k initial cash invested.
2.34%
Cash On Cash
7.23%
Cap Rate
1.17
DSCR
$5,817
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,817 income − $5,557 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,817
Total Expenses
$5,557
Mortgage P&I
48%
$2,819
Property Taxes
10%
$567
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640