Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $125k initial cash invested.
1.32%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$5,367
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,367 income − $5,230 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$5,230
Mortgage P&I
48%
$2,562
Property Taxes
12%
$661
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590