Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.84% first-year return on $141k initial cash invested.
0.84%
Cash On Cash
6.81%
Cap Rate
1.12
DSCR
$6,294
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,294 income − $6,196 expenses = $98 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%
$5,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,294
Total Expenses
$6,196
Mortgage P&I
47%
$2,970
Property Taxes
14%
$876
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692