Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $138k initial cash invested.
1.04%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$5,544
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $5,425 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,694
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$5,425
Mortgage P&I
51%
$2,842
Property Taxes
9%
$493
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610