Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.45% first-year return on $126k initial cash invested.
4.45%
Cash On Cash
7.78%
Cap Rate
1.27
DSCR
$5,805
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,805 income − $5,338 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,146
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,805
Total Expenses
$5,338
Mortgage P&I
45%
$2,636
Property Taxes
9%
$532
Home Insurance
3%
$196
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639