Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.98% first-year return on $134k initial cash invested.
4.98%
Cash On Cash
7.6%
Cap Rate
1.28
DSCR
$5,424
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,424 income − $4,868 expenses = $556 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%
$5,526
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,424
Total Expenses
$4,868
Mortgage P&I
50%
$2,725
Property Taxes
1%
$30
Home Insurance
4%
$205
HOA
1%
$63
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597