Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.03% first-year return on $122k initial cash invested.
9.03%
Cash On Cash
9.06%
Cap Rate
1.46
DSCR
$6,446
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,446 income − $5,525 expenses = $921 cash flow
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,360
Closing costs
1%
$4,968
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,446
Total Expenses
$5,525
Mortgage P&I
40%
$2,571
Property Taxes
9%
$584
Home Insurance
3%
$178
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709