Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.71% first-year return on $134k initial cash invested.
2.71%
Cash On Cash
7.09%
Cap Rate
1.2
DSCR
$6,150
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,150 income − $5,849 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,150
Total Expenses
$5,849
Mortgage P&I
44%
$2,702
Property Taxes
14%
$865
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676