Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $122k initial cash invested.
0.42%
Cash On Cash
6.43%
Cap Rate
1.09
DSCR
$4,360
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$4,317
Mortgage P&I
56%
$2,447
Property Taxes
5%
$214
Home Insurance
4%
$174
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480