Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.77% first-year return on $127k initial cash invested.
3.77%
Cash On Cash
7.57%
Cap Rate
1.24
DSCR
$5,792
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,792 income − $5,393 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,193
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,792
Total Expenses
$5,393
Mortgage P&I
46%
$2,644
Property Taxes
10%
$592
Home Insurance
3%
$187
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637