Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.15% first-year return on $128k initial cash invested.
6.15%
Cash On Cash
8.04%
Cap Rate
1.34
DSCR
$5,679
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,679 income − $5,022 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,679
Total Expenses
$5,022
Mortgage P&I
46%
$2,630
Property Taxes
5%
$266
Home Insurance
3%
$196
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625