Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $142k initial cash invested.
1.06%
Cash On Cash
6.84%
Cap Rate
1.12
DSCR
$5,856
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,856 income − $5,731 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,906
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,856
Total Expenses
$5,731
Mortgage P&I
51%
$3,008
Property Taxes
9%
$522
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644