Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.1% first-year return on $141k initial cash invested.
5.1%
Cash On Cash
7.76%
Cap Rate
1.29
DSCR
$6,129
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,129 income − $5,530 expenses = $599 cash flow
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,129
Total Expenses
$5,530
Mortgage P&I
48%
$2,941
Property Taxes
4%
$226
Home Insurance
3%
$205
HOA
1%
$75
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674