Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $123k initial cash invested.
4.4%
Cash On Cash
7.72%
Cap Rate
1.25
DSCR
$5,032
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $4,582 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,760
Closing costs
1%
$4,988
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$4,582
Mortgage P&I
51%
$2,557
Property Taxes
3%
$129
Home Insurance
4%
$185
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554