Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $126k initial cash invested.
2.1%
Cash On Cash
7.18%
Cap Rate
1.16
DSCR
$5,193
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $4,973 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,131
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,193
Total Expenses
$4,973
Mortgage P&I
51%
$2,640
Property Taxes
7%
$383
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571