Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.29% first-year return on $122k initial cash invested.
5.29%
Cash On Cash
8.04%
Cap Rate
1.3
DSCR
$5,762
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,762 income − $5,226 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,640
Closing costs
1%
$4,932
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,762
Total Expenses
$5,226
Mortgage P&I
44%
$2,537
Property Taxes
10%
$556
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634