Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $121k initial cash invested.
0.73%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$5,300
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,300 income − $5,226 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,160
Closing costs
1%
$4,908
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,300
Total Expenses
$5,226
Mortgage P&I
46%
$2,450
Property Taxes
15%
$799
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583