Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $122k initial cash invested.
3.04%
Cash On Cash
7.3%
Cap Rate
1.21
DSCR
$5,586
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $5,276 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,260
Closing costs
1%
$4,963
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$5,276
Mortgage P&I
44%
$2,485
Property Taxes
13%
$708
Home Insurance
3%
$175
HOA
0%
$10
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614