Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $125k initial cash invested.
2.08%
Cash On Cash
7.19%
Cap Rate
1.17
DSCR
$5,882
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,882 income − $5,666 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,882
Total Expenses
$5,666
Mortgage P&I
44%
$2,589
Property Taxes
9%
$526
Home Insurance
3%
$182
HOA
6%
$370
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647