Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $123k initial cash invested.
4.65%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$5,582
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $5,104 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,019
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$5,104
Mortgage P&I
45%
$2,514
Property Taxes
9%
$500
Home Insurance
3%
$177
HOA
0%
$16
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614