Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.44% first-year return on $133k initial cash invested.
2.44%
Cash On Cash
7.2%
Cap Rate
1.18
DSCR
$5,512
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,512 income − $5,242 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,473
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,512
Total Expenses
$5,242
Mortgage P&I
51%
$2,793
Property Taxes
5%
$270
Home Insurance
4%
$219
HOA
2%
$88
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606