Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $144k initial cash invested.
0.93%
Cash On Cash
7.31%
Cap Rate
1.11
DSCR
$6,213
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,213 income − $6,102 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,978
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,213
Total Expenses
$6,102
Mortgage P&I
53%
$3,282
Property Taxes
6%
$398
Home Insurance
4%
$219
HOA
1%
$90
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$683