Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.55% first-year return on $122k initial cash invested.
3.55%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$5,442
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,442 income − $5,080 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$5,080
Mortgage P&I
45%
$2,471
Property Taxes
8%
$451
Home Insurance
3%
$164
HOA
3%
$143
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599