Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $134k initial cash invested.
2.35%
Cash On Cash
7.19%
Cap Rate
1.18
DSCR
$6,080
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,080 income − $5,818 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,521
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,080
Total Expenses
$5,818
Mortgage P&I
46%
$2,803
Property Taxes
12%
$728
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669