Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.73% first-year return on $122k initial cash invested.
4.73%
Cash On Cash
7.73%
Cap Rate
1.29
DSCR
$6,027
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,027 income − $5,544 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,460
Closing costs
1%
$4,973
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,027
Total Expenses
$5,544
Mortgage P&I
41%
$2,480
Property Taxes
13%
$787
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663