Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $121k initial cash invested.
0.26%
Cash On Cash
6.48%
Cap Rate
1.09
DSCR
$4,764
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $4,738 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,520
Closing costs
1%
$4,926
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$4,738
Mortgage P&I
51%
$2,444
Property Taxes
10%
$498
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524