Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $125k initial cash invested.
1.41%
Cash On Cash
7.17%
Cap Rate
1.13
DSCR
$5,314
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $5,167 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$5,167
Mortgage P&I
50%
$2,679
Property Taxes
9%
$452
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585