Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.49% first-year return on $139k initial cash invested.
2.49%
Cash On Cash
7.4%
Cap Rate
1.17
DSCR
$5,740
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,740 income − $5,450 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,740
Total Expenses
$5,450
Mortgage P&I
53%
$3,048
Property Taxes
4%
$240
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631