Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $125k initial cash invested.
0.64%
Cash On Cash
6.68%
Cap Rate
1.11
DSCR
$5,308
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,308 income − $5,241 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,089
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$5,241
Mortgage P&I
48%
$2,555
Property Taxes
8%
$400
Home Insurance
4%
$187
HOA
6%
$295
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584