Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $123k initial cash invested.
2.26%
Cash On Cash
7.07%
Cap Rate
1.17
DSCR
$4,618
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $4,387 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,600
Closing costs
1%
$4,980
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,618
Total Expenses
$4,387
Mortgage P&I
54%
$2,516
Property Taxes
3%
$126
Home Insurance
4%
$174
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508