Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $141k initial cash invested.
1.53%
Cash On Cash
7.05%
Cap Rate
1.13
DSCR
$5,512
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,512 income − $5,333 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,845
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,512
Total Expenses
$5,333
Mortgage P&I
55%
$3,033
Property Taxes
4%
$193
Home Insurance
4%
$210
HOA
0%
$25
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606