Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.59% first-year return on $123k initial cash invested.
0.59%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$4,948
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $4,888 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,680
Closing costs
1%
$4,984
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,948
Total Expenses
$4,888
Mortgage P&I
51%
$2,509
Property Taxes
11%
$522
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544