Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.53% first-year return on $125k initial cash invested.
7.53%
Cash On Cash
8.54%
Cap Rate
1.39
DSCR
$6,008
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,008 income − $5,224 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,008
Total Expenses
$5,224
Mortgage P&I
43%
$2,600
Property Taxes
7%
$398
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661