Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.2% first-year return on $121k initial cash invested.
0.2%
Cash On Cash
6.5%
Cap Rate
1.1
DSCR
$5,358
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,358 income − $5,338 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,358
Total Expenses
$5,338
Mortgage P&I
45%
$2,431
Property Taxes
7%
$383
Home Insurance
3%
$175
HOA
10%
$528
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589