Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.93% first-year return on $142k initial cash invested.
1.93%
Cash On Cash
7.28%
Cap Rate
1.15
DSCR
$5,806
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,806 income − $5,578 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,806
Total Expenses
$5,578
Mortgage P&I
54%
$3,113
Property Taxes
4%
$254
Home Insurance
4%
$206
HOA
1%
$31
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639