Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $124k initial cash invested.
0.32%
Cash On Cash
6.63%
Cap Rate
1.09
DSCR
$5,193
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $5,160 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,042
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,193
Total Expenses
$5,160
Mortgage P&I
49%
$2,544
Property Taxes
13%
$656
Home Insurance
4%
$186
HOA
0%
$8
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571