Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.48% first-year return on $123k initial cash invested.
1.48%
Cash On Cash
6.55%
Cap Rate
1.15
DSCR
$4,857
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $4,705 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,880
Closing costs
1%
$4,994
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,857
Total Expenses
$4,705
Mortgage P&I
49%
$2,378
Property Taxes
10%
$501
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534