Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.78% first-year return on $123k initial cash invested.
9.78%
Cash On Cash
8.79%
Cap Rate
1.51
DSCR
$5,740
Rent
$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,740
Total Expenses
$4,739
Mortgage P&I
42%
$2,425
Property Taxes
3%
$187
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631