Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $139k initial cash invested.
0.21%
Cash On Cash
6.25%
Cap Rate
1.08
DSCR
$4,750
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $4,726 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,781
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$4,726
Mortgage P&I
59%
$2,798
Property Taxes
2%
$104
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522