Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.27% first-year return on $137k initial cash invested.
0.27%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$5,073
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $5,042 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,671
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,073
Total Expenses
$5,042
Mortgage P&I
57%
$2,867
Property Taxes
6%
$292
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558