Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.03% first-year return on $129k initial cash invested.
4.03%
Cash On Cash
7.34%
Cap Rate
1.25
DSCR
$5,106
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $4,673 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$4,673
Mortgage P&I
51%
$2,593
Property Taxes
3%
$159
Home Insurance
4%
$185
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562