Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.43% first-year return on $128k initial cash invested.
9.43%
Cash On Cash
8.81%
Cap Rate
1.49
DSCR
$6,363
Rent
$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,363 income − $5,359 expenses = $1,004 cash flow
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,363
Total Expenses
$5,359
Mortgage P&I
41%
$2,582
Property Taxes
7%
$420
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700