Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $136k initial cash invested.
3.21%
Cash On Cash
7.35%
Cap Rate
1.21
DSCR
$5,746
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,746 income − $5,383 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,613
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,746
Total Expenses
$5,383
Mortgage P&I
50%
$2,847
Property Taxes
5%
$299
Home Insurance
4%
$210
HOA
1%
$73
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632