Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.95% first-year return on $135k initial cash invested.
7.95%
Cash On Cash
8.41%
Cap Rate
1.41
DSCR
$6,123
Rent
$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,123 income − $5,231 expenses = $892 cash flow
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,558
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,123
Total Expenses
$5,231
Mortgage P&I
45%
$2,757
Property Taxes
3%
$192
Home Insurance
3%
$199
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674