Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $132k initial cash invested.
0.35%
Cash On Cash
6.67%
Cap Rate
1.09
DSCR
$5,295
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $5,257 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,295
Total Expenses
$5,257
Mortgage P&I
52%
$2,772
Property Taxes
9%
$493
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582