Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.08% first-year return on $126k initial cash invested.
3.08%
Cash On Cash
7.28%
Cap Rate
1.21
DSCR
$5,200
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,200 income − $4,876 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,200
Total Expenses
$4,876
Mortgage P&I
50%
$2,592
Property Taxes
6%
$296
Home Insurance
3%
$180
HOA
1%
$40
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572