Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.64% first-year return on $123k initial cash invested.
1.64%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$4,989
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $4,822 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,560
Closing costs
1%
$4,978
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$4,822
Mortgage P&I
50%
$2,484
Property Taxes
9%
$465
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549