Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $136k initial cash invested.
0.13%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$5,744
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,744 income − $5,729 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,642
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,744
Total Expenses
$5,729
Mortgage P&I
49%
$2,823
Property Taxes
13%
$748
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632