Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.19% first-year return on $124k initial cash invested.
5.19%
Cash On Cash
7.83%
Cap Rate
1.3
DSCR
$5,736
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,736 income − $5,199 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,736
Total Expenses
$5,199
Mortgage P&I
44%
$2,529
Property Taxes
9%
$539
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631