Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $144k initial cash invested.
1.09%
Cash On Cash
6.58%
Cap Rate
1.12
DSCR
$5,782
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,782 income − $5,651 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,013
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,782
Total Expenses
$5,651
Mortgage P&I
51%
$2,935
Property Taxes
7%
$433
Home Insurance
4%
$228
HOA
2%
$90
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636