Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.98% first-year return on $126k initial cash invested.
2.98%
Cash On Cash
7.45%
Cap Rate
1.2
DSCR
$5,250
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,250 income − $4,937 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,250
Total Expenses
$4,937
Mortgage P&I
51%
$2,676
Property Taxes
5%
$288
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578