Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $129k initial cash invested.
0.52%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$4,674
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $4,618 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,284
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$4,618
Mortgage P&I
56%
$2,617
Property Taxes
4%
$185
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514