Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.26% first-year return on $125k initial cash invested.
7.26%
Cash On Cash
8.43%
Cap Rate
1.38
DSCR
$5,774
Rent
$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $5,020 expenses = $754 cash flow
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$5,020
Mortgage P&I
45%
$2,582
Property Taxes
5%
$290
Home Insurance
3%
$185
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635