Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.74% first-year return on $135k initial cash invested.
4.74%
Cash On Cash
7.6%
Cap Rate
1.28
DSCR
$5,912
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $5,377 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,587
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,912
Total Expenses
$5,377
Mortgage P&I
47%
$2,768
Property Taxes
5%
$281
Home Insurance
4%
$210
HOA
2%
$110
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650