Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.09% first-year return on $122k initial cash invested.
0.09%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$4,494
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $4,485 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$4,485
Mortgage P&I
56%
$2,504
Property Taxes
6%
$275
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494