Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.57% first-year return on $123k initial cash invested.
1.57%
Cash On Cash
7%
Cap Rate
1.15
DSCR
$5,337
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $5,176 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,337
Total Expenses
$5,176
Mortgage P&I
48%
$2,556
Property Taxes
12%
$632
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587