Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.95% first-year return on $124k initial cash invested.
4.95%
Cash On Cash
7.87%
Cap Rate
1.3
DSCR
$6,303
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,303 income − $5,791 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,058
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,303
Total Expenses
$5,791
Mortgage P&I
40%
$2,552
Property Taxes
14%
$913
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693