Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.98% first-year return on $133k initial cash invested.
2.98%
Cash On Cash
7.22%
Cap Rate
1.2
DSCR
$5,580
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,580 income − $5,250 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,464
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,580
Total Expenses
$5,250
Mortgage P&I
49%
$2,736
Property Taxes
8%
$425
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614