Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.3% first-year return on $127k initial cash invested.
0.3%
Cash On Cash
6.44%
Cap Rate
1.08
DSCR
$4,604
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,604 income − $4,572 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,212
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,604
Total Expenses
$4,572
Mortgage P&I
56%
$2,582
Property Taxes
5%
$221
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506