Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $129k initial cash invested.
1.65%
Cash On Cash
7.08%
Cap Rate
1.14
DSCR
$4,954
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $4,777 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,273
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$4,777
Mortgage P&I
55%
$2,734
Property Taxes
3%
$173
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545