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 $133k initial cash invested.
2.35%
Cash On Cash
7.2%
Cap Rate
1.18
DSCR
$5,922
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,922 income − $5,662 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,922
Total Expenses
$5,662
Mortgage P&I
47%
$2,786
Property Taxes
11%
$670
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651