Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.13% first-year return on $123k initial cash invested.
1.13%
Cash On Cash
6.51%
Cap Rate
1.12
DSCR
$4,602
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $4,486 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,008
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,602
Total Expenses
$4,486
Mortgage P&I
53%
$2,416
Property Taxes
6%
$296
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506