Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.15% first-year return on $132k initial cash invested.
0.15%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$5,212
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $5,195 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,431
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$5,195
Mortgage P&I
52%
$2,725
Property Taxes
11%
$550
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573