Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.68% first-year return on $125k initial cash invested.
5.68%
Cash On Cash
7.93%
Cap Rate
1.32
DSCR
$5,576
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $4,983 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,113
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,576
Total Expenses
$4,983
Mortgage P&I
46%
$2,562
Property Taxes
6%
$339
Home Insurance
3%
$187
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613