Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $123k initial cash invested.
0.54%
Cash On Cash
6.7%
Cap Rate
1.09
DSCR
$4,414
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $4,359 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$4,359
Mortgage P&I
58%
$2,560
Property Taxes
3%
$122
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486