Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.06% first-year return on $122k initial cash invested.
6.06%
Cash On Cash
8.21%
Cap Rate
1.33
DSCR
$5,578
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $4,963 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,880
Closing costs
1%
$4,944
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$4,963
Mortgage P&I
46%
$2,544
Property Taxes
6%
$362
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614