Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.22% first-year return on $128k initial cash invested.
7.22%
Cash On Cash
8.42%
Cap Rate
1.39
DSCR
$6,435
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,435 income − $5,663 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,435
Total Expenses
$5,663
Mortgage P&I
41%
$2,654
Property Taxes
10%
$638
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708