Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.76% first-year return on $138k initial cash invested.
1.76%
Cash On Cash
7.01%
Cap Rate
1.15
DSCR
$5,882
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,882 income − $5,680 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,882
Total Expenses
$5,680
Mortgage P&I
49%
$2,893
Property Taxes
10%
$566
Home Insurance
3%
$201
HOA
0%
$21
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647