Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.75% first-year return on $129k initial cash invested.
4.75%
Cash On Cash
8.05%
Cap Rate
1.27
DSCR
$6,032
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,032 income − $5,520 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,032
Total Expenses
$5,520
Mortgage P&I
47%
$2,808
Property Taxes
5%
$273
Home Insurance
3%
$188
HOA
3%
$200
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664