Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.67% first-year return on $127k initial cash invested.
6.67%
Cash On Cash
8.13%
Cap Rate
1.37
DSCR
$6,135
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,135 income − $5,427 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,135
Total Expenses
$5,427
Mortgage P&I
42%
$2,573
Property Taxes
9%
$580
Home Insurance
3%
$189
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675