Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.73% first-year return on $141k initial cash invested.
9.73%
Cash On Cash
8.88%
Cap Rate
1.49
DSCR
$7,054
Rent
$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,054 income − $5,912 expenses = $1,142 cash flow
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,054
Total Expenses
$5,912
Mortgage P&I
41%
$2,906
Property Taxes
5%
$382
Home Insurance
3%
$205
HOA
0%
$21
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776