Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.65% first-year return on $141k initial cash invested.
2.65%
Cash On Cash
7.08%
Cap Rate
1.2
DSCR
$6,417
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,417 income − $6,107 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,837
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,417
Total Expenses
$6,107
Mortgage P&I
45%
$2,877
Property Taxes
13%
$844
Home Insurance
3%
$203
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706