Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $124k initial cash invested.
0.23%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$4,790
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $4,766 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$4,766
Mortgage P&I
53%
$2,533
Property Taxes
9%
$426
Home Insurance
4%
$177
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527