Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $128k initial cash invested.
0.51%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$4,977
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $4,922 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,977
Total Expenses
$4,922
Mortgage P&I
53%
$2,660
Property Taxes
8%
$387
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547