Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $122k initial cash invested.
3.82%
Cash On Cash
7.85%
Cap Rate
1.24
DSCR
$5,804
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,804 income − $5,415 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,804
Total Expenses
$5,415
Mortgage P&I
45%
$2,627
Property Taxes
11%
$642
Home Insurance
3%
$174
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638