Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.89% first-year return on $142k initial cash invested.
8.89%
Cash On Cash
8.67%
Cap Rate
1.45
DSCR
$6,964
Rent
$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,964 income − $5,913 expenses = $1,051 cash flow
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,896
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,964
Total Expenses
$5,913
Mortgage P&I
42%
$2,928
Property Taxes
5%
$345
Home Insurance
3%
$236
HOA
1%
$35
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$766