Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $142k initial cash invested.
0.83%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$6,560
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,560 income − $6,462 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,560
Total Expenses
$6,462
Mortgage P&I
45%
$2,926
Property Taxes
17%
$1,096
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722