Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.45% first-year return on $123k initial cash invested.
3.45%
Cash On Cash
7.42%
Cap Rate
1.22
DSCR
$4,935
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,935 income − $4,581 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,998
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,935
Total Expenses
$4,581
Mortgage P&I
51%
$2,540
Property Taxes
4%
$189
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543