Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.77% first-year return on $142k initial cash invested.
3.77%
Cash On Cash
7.47%
Cap Rate
1.24
DSCR
$6,536
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,536 income − $6,090 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,536
Total Expenses
$6,090
Mortgage P&I
45%
$2,965
Property Taxes
11%
$698
Home Insurance
3%
$206
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719