Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.02% first-year return on $128k initial cash invested.
2.02%
Cash On Cash
6.93%
Cap Rate
1.17
DSCR
$5,642
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,642 income − $5,426 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$5,426
Mortgage P&I
46%
$2,589
Property Taxes
13%
$734
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621