Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.98% first-year return on $124k initial cash invested.
5.98%
Cash On Cash
8.62%
Cap Rate
1.3
DSCR
$5,652
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $5,035 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,652
Total Expenses
$5,035
Mortgage P&I
49%
$2,774
Property Taxes
3%
$150
Home Insurance
3%
$184
HOA
0%
$5
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622