Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.16% first-year return on $123k initial cash invested.
5.16%
Cash On Cash
8.69%
Cap Rate
1.31
DSCR
$8,002
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,002 income − $7,473 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.4%
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
$8,002
Total Expenses
$7,473
Mortgage P&I
35%
$2,771
Property Taxes
23%
$1,807
Home Insurance
2%
$175
HOA
0%
$0
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880