Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.89% first-year return on $125k initial cash invested.
9.89%
Cash On Cash
8.96%
Cap Rate
1.51
DSCR
$6,432
Rent
$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,432 income − $5,406 expenses = $1,026 cash flow
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,432
Total Expenses
$5,406
Mortgage P&I
39%
$2,504
Property Taxes
9%
$552
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708