Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.3% first-year return on $123k initial cash invested.
0.3%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$4,726
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $4,695 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,022
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$4,695
Mortgage P&I
53%
$2,498
Property Taxes
8%
$356
Home Insurance
4%
$178
HOA
1%
$56
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520