Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2% first-year return on $123k initial cash invested.
2%
Cash On Cash
6.88%
Cap Rate
1.16
DSCR
$4,950
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,950 income − $4,745 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,011
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,950
Total Expenses
$4,745
Mortgage P&I
50%
$2,468
Property Taxes
8%
$420
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544