Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.9% first-year return on $134k initial cash invested.
6.9%
Cash On Cash
8.18%
Cap Rate
1.37
DSCR
$6,372
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,372 income − $5,601 expenses = $771 cash flow
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,525
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,372
Total Expenses
$5,601
Mortgage P&I
43%
$2,739
Property Taxes
8%
$502
Home Insurance
3%
$193
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701