Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.8% first-year return on $133k initial cash invested.
2.8%
Cash On Cash
7.32%
Cap Rate
1.21
DSCR
$6,452
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,452 income − $6,142 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,471
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,452
Total Expenses
$6,142
Mortgage P&I
43%
$2,770
Property Taxes
8%
$545
Home Insurance
3%
$196
HOA
7%
$437
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710