Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.12% first-year return on $124k initial cash invested.
3.12%
Cash On Cash
7.77%
Cap Rate
1.2
DSCR
$5,583
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,583 income − $5,261 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,042
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,583
Total Expenses
$5,261
Mortgage P&I
49%
$2,718
Property Taxes
8%
$471
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614