Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $122k initial cash invested.
0.39%
Cash On Cash
6.26%
Cap Rate
1.1
DSCR
$4,728
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,220
Closing costs
1%
$4,961
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$4,688
Mortgage P&I
50%
$2,359
Property Taxes
12%
$547
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520