Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.53% first-year return on $139k initial cash invested.
0.53%
Cash On Cash
6.57%
Cap Rate
1.11
DSCR
$5,715
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,715 income − $5,653 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,481
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,715
Total Expenses
$5,653
Mortgage P&I
47%
$2,710
Property Taxes
14%
$790
Home Insurance
3%
$192
HOA
0%
$17
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629