Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $128k initial cash invested.
0.73%
Cash On Cash
6.8%
Cap Rate
1.11
DSCR
$5,361
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,361 income − $5,283 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,221
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,361
Total Expenses
$5,283
Mortgage P&I
50%
$2,665
Property Taxes
10%
$562
Home Insurance
3%
$184
HOA
1%
$50
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590