Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $131k initial cash invested.
0.62%
Cash On Cash
6.71%
Cap Rate
1.1
DSCR
$5,210
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,210 income − $5,142 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,360
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,210
Total Expenses
$5,142
Mortgage P&I
52%
$2,721
Property Taxes
9%
$464
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573