Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.21% first-year return on $126k initial cash invested.
2.21%
Cash On Cash
6.99%
Cap Rate
1.17
DSCR
$4,910
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $4,679 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$4,679
Mortgage P&I
52%
$2,556
Property Taxes
5%
$221
Home Insurance
4%
$184
HOA
1%
$50
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540