Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $132k initial cash invested.
1.25%
Cash On Cash
7.59%
Cap Rate
1.13
DSCR
$6,306
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,306 income − $6,168 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,446
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,306
Total Expenses
$6,168
Mortgage P&I
48%
$3,053
Property Taxes
13%
$791
Home Insurance
3%
$180
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694