Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.44% first-year return on $122k initial cash invested.
1.44%
Cash On Cash
6.71%
Cap Rate
1.13
DSCR
$4,496
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,496
Total Expenses
$4,350
Mortgage P&I
54%
$2,443
Property Taxes
4%
$162
Home Insurance
4%
$173
HOA
1%
$42
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495