Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $123k initial cash invested.
0.62%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$4,732
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $4,668 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$4,668
Mortgage P&I
53%
$2,496
Property Taxes
8%
$397
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521