Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.91% first-year return on $122k initial cash invested.
2.91%
Cash On Cash
7.64%
Cap Rate
1.21
DSCR
$6,102
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,102 income − $5,806 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,140
Closing costs
1%
$4,957
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,102
Total Expenses
$5,806
Mortgage P&I
43%
$2,617
Property Taxes
15%
$940
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671