Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $140k initial cash invested.
0.64%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$5,206
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,206 income − $5,131 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,817
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$5,131
Mortgage P&I
56%
$2,893
Property Taxes
3%
$171
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573