Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.07% first-year return on $127k initial cash invested.
3.07%
Cash On Cash
7.39%
Cap Rate
1.21
DSCR
$5,624
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,624 income − $5,300 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,624
Total Expenses
$5,300
Mortgage P&I
47%
$2,633
Property Taxes
10%
$572
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619