Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $129k initial cash invested.
3.43%
Cash On Cash
7.34%
Cap Rate
1.22
DSCR
$5,260
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $4,891 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,289
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,260
Total Expenses
$4,891
Mortgage P&I
50%
$2,656
Property Taxes
5%
$263
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579