Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.67% first-year return on $133k initial cash invested.
1.67%
Cash On Cash
6.85%
Cap Rate
1.14
DSCR
$5,218
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $5,033 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,491
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$5,033
Mortgage P&I
53%
$2,741
Property Taxes
6%
$325
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574