Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $124k initial cash invested.
1.5%
Cash On Cash
6.69%
Cap Rate
1.15
DSCR
$5,446
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,446 income − $5,291 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,446
Total Expenses
$5,291
Mortgage P&I
45%
$2,445
Property Taxes
15%
$817
Home Insurance
3%
$177
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599