Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.61% first-year return on $133k initial cash invested.
5.61%
Cash On Cash
7.99%
Cap Rate
1.31
DSCR
$6,040
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,040 income − $5,420 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,458
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,040
Total Expenses
$5,420
Mortgage P&I
46%
$2,770
Property Taxes
6%
$368
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$664