Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.31% first-year return on $124k initial cash invested.
4.31%
Cash On Cash
7.52%
Cap Rate
1.26
DSCR
$5,238
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,238 income − $4,791 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,065
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,238
Total Expenses
$4,791
Mortgage P&I
48%
$2,516
Property Taxes
4%
$230
Home Insurance
4%
$198
HOA
1%
$65
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576