Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $126k initial cash invested.
1.3%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$5,424
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,424 income − $5,288 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,424
Total Expenses
$5,288
Mortgage P&I
48%
$2,597
Property Taxes
12%
$671
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597