Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.2% first-year return on $143k initial cash invested.
2.2%
Cash On Cash
6.94%
Cap Rate
1.17
DSCR
$5,822
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,822 income − $5,559 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$5,559
Mortgage P&I
51%
$2,955
Property Taxes
6%
$361
Home Insurance
4%
$219
HOA
1%
$44
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640