Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $138k initial cash invested.
0.77%
Cash On Cash
6.48%
Cap Rate
1.11
DSCR
$5,288
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,288 income − $5,199 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,288
Total Expenses
$5,199
Mortgage P&I
53%
$2,785
Property Taxes
7%
$388
Home Insurance
4%
$226
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582