Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $137k initial cash invested.
1.15%
Cash On Cash
6.8%
Cap Rate
1.13
DSCR
$6,164
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,164 income − $6,032 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,164
Total Expenses
$6,032
Mortgage P&I
46%
$2,843
Property Taxes
9%
$572
Home Insurance
3%
$203
HOA
5%
$317
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678