Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.12% first-year return on $123k initial cash invested.
4.12%
Cash On Cash
7.46%
Cap Rate
1.26
DSCR
$5,630
Rent
$422
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
6.2%
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
$5,630
Total Expenses
$5,208
Mortgage P&I
44%
$2,455
Property Taxes
11%
$646
Home Insurance
3%
$175
HOA
0%
$18
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619