Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $128k initial cash invested.
0.87%
Cash On Cash
6.74%
Cap Rate
1.11
DSCR
$5,181
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $5,088 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,257
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$5,088
Mortgage P&I
51%
$2,652
Property Taxes
9%
$486
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570