Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $122k initial cash invested.
2.42%
Cash On Cash
7.16%
Cap Rate
1.18
DSCR
$5,115
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,115 income − $4,870 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,660
Closing costs
1%
$4,933
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$4,870
Mortgage P&I
49%
$2,494
Property Taxes
9%
$463
Home Insurance
3%
$173
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563