Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $127k initial cash invested.
3.04%
Cash On Cash
7.26%
Cap Rate
1.2
DSCR
$5,068
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,068 income − $4,747 expenses = $321 cash flow
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,068
Total Expenses
$4,747
Mortgage P&I
51%
$2,603
Property Taxes
4%
$220
Home Insurance
4%
$184
HOA
0%
$17
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557