Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.99% first-year return on $124k initial cash invested.
0.99%
Cash On Cash
6.63%
Cap Rate
1.12
DSCR
$4,678
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $4,576 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,039
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$4,576
Mortgage P&I
53%
$2,493
Property Taxes
1%
$59
Home Insurance
4%
$178
HOA
5%
$256
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515