Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.12% first-year return on $124k initial cash invested.
1.12%
Cash On Cash
6.83%
Cap Rate
1.12
DSCR
$4,863
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,863 income − $4,747 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,863
Total Expenses
$4,747
Mortgage P&I
53%
$2,575
Property Taxes
5%
$246
Home Insurance
4%
$184
HOA
2%
$87
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535