Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.66% first-year return on $129k initial cash invested.
5.66%
Cash On Cash
8.1%
Cap Rate
1.32
DSCR
$6,297
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,297 income − $5,690 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,297
Total Expenses
$5,690
Mortgage P&I
43%
$2,699
Property Taxes
9%
$562
Home Insurance
3%
$184
HOA
2%
$103
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693