Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $123k initial cash invested.
0.63%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$5,444
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $5,379 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$5,379
Mortgage P&I
46%
$2,491
Property Taxes
12%
$632
Home Insurance
3%
$184
HOA
4%
$221
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599