Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.27% first-year return on $122k initial cash invested.
0.27%
Cash On Cash
6.52%
Cap Rate
1.09
DSCR
$4,701
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $4,673 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$4,673
Mortgage P&I
53%
$2,486
Property Taxes
8%
$362
Home Insurance
4%
$210
HOA
0%
$17
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517