Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $124k initial cash invested.
4.54%
Cash On Cash
7.66%
Cap Rate
1.28
DSCR
$6,046
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,046 income − $5,577 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,046
Total Expenses
$5,577
Mortgage P&I
41%
$2,507
Property Taxes
4%
$255
Home Insurance
3%
$184
HOA
10%
$575
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665