Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $142k initial cash invested.
2.28%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$5,302
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,302 income − $5,032 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,896
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$5,032
Mortgage P&I
56%
$2,949
Property Taxes
1%
$78
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583