Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $143k initial cash invested.
0.29%
Cash On Cash
6.51%
Cap Rate
1.1
DSCR
$6,570
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,570 income − $6,536 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,570
Total Expenses
$6,536
Mortgage P&I
45%
$2,937
Property Taxes
10%
$652
Home Insurance
3%
$217
HOA
8%
$496
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723