Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $137k initial cash invested.
0.01%
Cash On Cash
6.21%
Cap Rate
1.07
DSCR
$4,890
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,890 income − $4,889 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,890
Total Expenses
$4,889
Mortgage P&I
56%
$2,745
Property Taxes
6%
$270
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538