Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.94% first-year return on $121k initial cash invested.
0.94%
Cash On Cash
6.64%
Cap Rate
1.11
DSCR
$5,406
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $5,311 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,764
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,406
Total Expenses
$5,311
Mortgage P&I
53%
$2,880
Property Taxes
7%
$391
Home Insurance
4%
$202
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595