Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.39% first-year return on $128k initial cash invested.
5.39%
Cash On Cash
7.82%
Cap Rate
1.3
DSCR
$5,408
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,408 income − $4,833 expenses = $575 cash flow
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,408
Total Expenses
$4,833
Mortgage P&I
49%
$2,623
Property Taxes
3%
$180
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595