Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.18% first-year return on $137k initial cash invested.
1.18%
Cash On Cash
6.65%
Cap Rate
1.12
DSCR
$4,941
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,941 income − $4,807 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$4,807
Mortgage P&I
57%
$2,798
Property Taxes
3%
$130
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544