Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.51% first-year return on $125k initial cash invested.
8.51%
Cash On Cash
8.59%
Cap Rate
1.45
DSCR
$6,099
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,099 income − $5,214 expenses = $885 cash flow
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,082
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,099
Total Expenses
$5,214
Mortgage P&I
41%
$2,507
Property Taxes
4%
$249
Home Insurance
3%
$184
HOA
3%
$200
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671