Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $129k initial cash invested.
1.3%
Cash On Cash
6.87%
Cap Rate
1.14
DSCR
$5,656
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,656 income − $5,516 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,283
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,656
Total Expenses
$5,516
Mortgage P&I
47%
$2,658
Property Taxes
11%
$602
Home Insurance
3%
$189
HOA
3%
$144
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622