Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.54% first-year return on $137k initial cash invested.
5.54%
Cash On Cash
7.93%
Cap Rate
1.3
DSCR
$5,802
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,802 income − $5,168 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,802
Total Expenses
$5,168
Mortgage P&I
50%
$2,890
Property Taxes
2%
$96
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638