Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $123k initial cash invested.
2.66%
Cash On Cash
6.91%
Cap Rate
1.19
DSCR
$4,659
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,600
Closing costs
1%
$4,980
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,659
Total Expenses
$4,387
Mortgage P&I
52%
$2,410
Property Taxes
5%
$212
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512