Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.4% first-year return on $125k initial cash invested.
7.4%
Cash On Cash
8.47%
Cap Rate
1.4
DSCR
$6,354
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,354 income − $5,584 expenses = $770 cash flow
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,354
Total Expenses
$5,584
Mortgage P&I
40%
$2,565
Property Taxes
1%
$39
Home Insurance
3%
$184
HOA
10%
$636
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699