Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.75% first-year return on $139k initial cash invested.
0.75%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$4,804
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $4,717 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$4,717
Mortgage P&I
59%
$2,858
Property Taxes
1%
$26
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528