Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.02% first-year return on $139k initial cash invested.
5.02%
Cash On Cash
7.56%
Cap Rate
1.31
DSCR
$6,696
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,696 income − $6,113 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,775
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,696
Total Expenses
$6,113
Mortgage P&I
42%
$2,787
Property Taxes
8%
$521
Home Insurance
3%
$210
HOA
5%
$317
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737