Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $141k initial cash invested.
0.06%
Cash On Cash
6.39%
Cap Rate
1.08
DSCR
$5,571
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,571 income − $5,564 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,571
Total Expenses
$5,564
Mortgage P&I
52%
$2,880
Property Taxes
10%
$579
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613