Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $143k initial cash invested.
0.07%
Cash On Cash
6.3%
Cap Rate
1.08
DSCR
$5,858
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,858 income − $5,850 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,933
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,858
Total Expenses
$5,850
Mortgage P&I
49%
$2,873
Property Taxes
13%
$776
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644