Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.98% first-year return on $141k initial cash invested.
0.98%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$5,894
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,894 income − $5,779 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,866
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$5,779
Mortgage P&I
49%
$2,863
Property Taxes
12%
$702
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648