Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.03% first-year return on $129k initial cash invested.
4.03%
Cash On Cash
7.62%
Cap Rate
1.25
DSCR
$5,781
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,781 income − $5,347 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,781
Total Expenses
$5,347
Mortgage P&I
47%
$2,696
Property Taxes
9%
$499
Home Insurance
3%
$187
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636