Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $126k initial cash invested.
0.14%
Cash On Cash
6.88%
Cap Rate
1.07
DSCR
$4,628
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $4,613 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,143
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$4,613
Mortgage P&I
59%
$2,748
Property Taxes
2%
$108
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509