Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.54% first-year return on $135k initial cash invested.
3.54%
Cash On Cash
7.46%
Cap Rate
1.22
DSCR
$5,769
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,769 income − $5,372 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,553
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$5,372
Mortgage P&I
49%
$2,823
Property Taxes
7%
$386
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635