Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $135k initial cash invested.
1.11%
Cash On Cash
6.71%
Cap Rate
1.13
DSCR
$5,625
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,625 income − $5,501 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,625
Total Expenses
$5,501
Mortgage P&I
49%
$2,753
Property Taxes
11%
$612
Home Insurance
4%
$210
HOA
0%
$13
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619