Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $129k initial cash invested.
2.06%
Cash On Cash
6.94%
Cap Rate
1.17
DSCR
$5,342
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,342 income − $5,120 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$5,120
Mortgage P&I
49%
$2,623
Property Taxes
9%
$495
Home Insurance
3%
$185
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588