Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.15% first-year return on $140k initial cash invested.
3.15%
Cash On Cash
7.11%
Cap Rate
1.21
DSCR
$5,742
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,742 income − $5,375 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,798
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,742
Total Expenses
$5,375
Mortgage P&I
49%
$2,840
Property Taxes
7%
$383
Home Insurance
3%
$199
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632