Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $132k initial cash invested.
0.79%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$6,632
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,632 income − $6,545 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,632
Total Expenses
$6,545
Mortgage P&I
43%
$2,872
Property Taxes
8%
$526
Home Insurance
3%
$198
HOA
10%
$694
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730