Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.81% first-year return on $135k initial cash invested.
2.81%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$5,322
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $5,005 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$5,005
Mortgage P&I
52%
$2,776
Property Taxes
4%
$218
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585