Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.88% first-year return on $127k initial cash invested.
1.88%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$5,523
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,523 income − $5,324 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,523
Total Expenses
$5,324
Mortgage P&I
48%
$2,648
Property Taxes
11%
$613
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608