Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.07% first-year return on $117k initial cash invested.
5.07%
Cash On Cash
7.95%
Cap Rate
1.24
DSCR
$5,578
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $5,083 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,574
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,578
Total Expenses
$5,083
Mortgage P&I
53%
$2,973
Property Taxes
0%
$19
Home Insurance
4%
$195
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614