Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $128k initial cash invested.
0.48%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$5,016
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $4,965 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,016
Total Expenses
$4,965
Mortgage P&I
52%
$2,621
Property Taxes
9%
$455
Home Insurance
4%
$183
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552