Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $122k initial cash invested.
1.26%
Cash On Cash
6.84%
Cap Rate
1.14
DSCR
$5,343
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $5,215 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,580
Closing costs
1%
$4,929
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$5,215
Mortgage P&I
46%
$2,468
Property Taxes
14%
$755
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588