Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $128k initial cash invested.
1.95%
Cash On Cash
7.31%
Cap Rate
1.15
DSCR
$5,454
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $5,246 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,232
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$5,246
Mortgage P&I
51%
$2,762
Property Taxes
4%
$211
Home Insurance
3%
$189
HOA
4%
$230
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600