Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.96% first-year return on $127k initial cash invested.
2.96%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$5,535
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $5,221 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$5,221
Mortgage P&I
47%
$2,595
Property Taxes
10%
$563
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609