Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.73% first-year return on $135k initial cash invested.
3.73%
Cash On Cash
7.45%
Cap Rate
1.23
DSCR
$5,547
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,547 income − $5,129 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,547
Total Expenses
$5,129
Mortgage P&I
51%
$2,807
Property Taxes
2%
$100
Home Insurance
4%
$224
HOA
2%
$112
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610