Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $129k initial cash invested.
0.45%
Cash On Cash
6.58%
Cap Rate
1.09
DSCR
$4,870
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $4,822 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$4,822
Mortgage P&I
54%
$2,642
Property Taxes
7%
$337
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536