Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.1% first-year return on $123k initial cash invested.
4.1%
Cash On Cash
8.02%
Cap Rate
1.25
DSCR
$6,114
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,114 income − $5,694 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,114
Total Expenses
$5,694
Mortgage P&I
44%
$2,676
Property Taxes
12%
$763
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673