Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $145k initial cash invested.
1.32%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$5,852
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,852 income − $5,693 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$5,693
Mortgage P&I
55%
$3,203
Property Taxes
5%
$283
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644