Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $123k initial cash invested.
0.54%
Cash On Cash
7.24%
Cap Rate
1.09
DSCR
$5,138
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,138 income − $5,083 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,012
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,138
Total Expenses
$5,083
Mortgage P&I
54%
$2,761
Property Taxes
7%
$360
Home Insurance
4%
$196
HOA
0%
$18
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565