Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $143k initial cash invested.
0.95%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$5,277
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $5,164 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,961
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,277
Total Expenses
$5,164
Mortgage P&I
56%
$2,943
Property Taxes
4%
$187
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580