Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $128k initial cash invested.
2.14%
Cash On Cash
7.17%
Cap Rate
1.17
DSCR
$5,499
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $5,271 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,499
Total Expenses
$5,271
Mortgage P&I
49%
$2,679
Property Taxes
10%
$538
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605