Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $143k initial cash invested.
1.92%
Cash On Cash
6.95%
Cap Rate
1.16
DSCR
$6,350
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,350 income − $6,121 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,350
Total Expenses
$6,121
Mortgage P&I
47%
$2,964
Property Taxes
12%
$791
Home Insurance
3%
$208
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698