Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $124k initial cash invested.
0.42%
Cash On Cash
6.81%
Cap Rate
1.09
DSCR
$4,924
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $4,880 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,064
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,924
Total Expenses
$4,880
Mortgage P&I
53%
$2,631
Property Taxes
8%
$392
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542