Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $133k initial cash invested.
0.9%
Cash On Cash
6.73%
Cap Rate
1.12
DSCR
$5,660
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,660 income − $5,560 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,660
Total Expenses
$5,560
Mortgage P&I
48%
$2,740
Property Taxes
12%
$700
Home Insurance
3%
$196
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623