Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.16% first-year return on $123k initial cash invested.
2.16%
Cash On Cash
7.18%
Cap Rate
1.17
DSCR
$5,265
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,265 income − $5,044 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,001
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,265
Total Expenses
$5,044
Mortgage P&I
49%
$2,561
Property Taxes
9%
$467
Home Insurance
3%
$175
HOA
1%
$50
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579