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 $128k initial cash invested.
4.31%
Cash On Cash
7.56%
Cap Rate
1.26
DSCR
$5,775
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,775 income − $5,316 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,775
Total Expenses
$5,316
Mortgage P&I
45%
$2,607
Property Taxes
10%
$563
Home Insurance
3%
$183
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635