Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.12% first-year return on $140k initial cash invested.
2.12%
Cash On Cash
6.87%
Cap Rate
1.16
DSCR
$5,274
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,274 income − $5,027 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,274
Total Expenses
$5,027
Mortgage P&I
54%
$2,857
Property Taxes
3%
$174
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580