Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.48% first-year return on $125k initial cash invested.
1.48%
Cash On Cash
6.97%
Cap Rate
1.14
DSCR
$5,084
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $4,930 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,098
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,084
Total Expenses
$4,930
Mortgage P&I
51%
$2,606
Property Taxes
8%
$418
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559