Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.29% first-year return on $126k initial cash invested.
9.29%
Cash On Cash
9.22%
Cap Rate
1.46
DSCR
$6,636
Rent
$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,636 income − $5,660 expenses = $976 cash flow
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,147
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,636
Total Expenses
$5,660
Mortgage P&I
41%
$2,715
Property Taxes
8%
$508
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730