Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $125k initial cash invested.
0.34%
Cash On Cash
6.75%
Cap Rate
1.09
DSCR
$5,334
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,334 income − $5,299 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,334
Total Expenses
$5,299
Mortgage P&I
49%
$2,626
Property Taxes
13%
$685
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587