Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $129k initial cash invested.
0.44%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$4,821
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $4,774 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$4,774
Mortgage P&I
55%
$2,642
Property Taxes
6%
$292
Home Insurance
4%
$192
HOA
0%
$8
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530