Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $135k initial cash invested.
0.12%
Cash On Cash
6.55%
Cap Rate
1.08
DSCR
$5,276
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $5,262 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,574
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$5,262
Mortgage P&I
53%
$2,818
Property Taxes
9%
$455
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580