Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $137k initial cash invested.
0.02%
Cash On Cash
6.77%
Cap Rate
1.08
DSCR
$6,130
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,130 income − $6,128 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$6,128
Mortgage P&I
48%
$2,940
Property Taxes
9%
$551
Home Insurance
3%
$198
HOA
6%
$355
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674