Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $126k initial cash invested.
5.76%
Cash On Cash
8.5%
Cap Rate
1.3
DSCR
$5,844
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,844 income − $5,238 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,844
Total Expenses
$5,238
Mortgage P&I
48%
$2,809
Property Taxes
5%
$313
Home Insurance
2%
$129
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643