Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $144k initial cash invested.
0.85%
Cash On Cash
6.71%
Cap Rate
1.1
DSCR
$5,306
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,306 income − $5,204 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,002
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,306
Total Expenses
$5,204
Mortgage P&I
57%
$3,042
Property Taxes
3%
$150
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584