Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.81% first-year return on $127k initial cash invested.
6.81%
Cash On Cash
8.15%
Cap Rate
1.38
DSCR
$6,207
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,207 income − $5,487 expenses = $720 cash flow
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,207
Total Expenses
$5,487
Mortgage P&I
41%
$2,556
Property Taxes
8%
$527
Home Insurance
3%
$171
HOA
2%
$123
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683