Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.48% first-year return on $139k initial cash invested.
1.48%
Cash On Cash
6.78%
Cap Rate
1.14
DSCR
$5,740
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,740 income − $5,568 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,740
Total Expenses
$5,568
Mortgage P&I
50%
$2,862
Property Taxes
9%
$526
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631