Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.1% first-year return on $135k initial cash invested.
4.1%
Cash On Cash
7.82%
Cap Rate
1.24
DSCR
$5,997
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,997 income − $5,534 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,997
Total Expenses
$5,534
Mortgage P&I
49%
$2,941
Property Taxes
6%
$357
Home Insurance
3%
$196
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660