Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.92% first-year return on $129k initial cash invested.
2.92%
Cash On Cash
7.44%
Cap Rate
1.2
DSCR
$5,994
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,994 income − $5,681 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,274
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,994
Total Expenses
$5,681
Mortgage P&I
45%
$2,716
Property Taxes
12%
$735
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659