Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.75% first-year return on $136k initial cash invested.
5.75%
Cash On Cash
7.85%
Cap Rate
1.33
DSCR
$6,542
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $5,890 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,619
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,542
Total Expenses
$5,890
Mortgage P&I
42%
$2,760
Property Taxes
11%
$690
Home Insurance
3%
$215
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720