Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.96% first-year return on $140k initial cash invested.
8.96%
Cash On Cash
8.8%
Cap Rate
1.45
DSCR
$6,626
Rent
$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,626 income − $5,584 expenses = $1,042 cash flow
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,626
Total Expenses
$5,584
Mortgage P&I
44%
$2,937
Property Taxes
3%
$191
Home Insurance
3%
$203
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729