Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $141k initial cash invested.
2.18%
Cash On Cash
7.08%
Cap Rate
1.17
DSCR
$5,968
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,968 income − $5,712 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,846
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,968
Total Expenses
$5,712
Mortgage P&I
50%
$2,955
Property Taxes
9%
$520
Home Insurance
3%
$208
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656