Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.48% first-year return on $122k initial cash invested.
7.48%
Cash On Cash
8.53%
Cap Rate
1.4
DSCR
$5,919
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,919 income − $5,161 expenses = $758 cash flow
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,700
Closing costs
1%
$4,935
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,919
Total Expenses
$5,161
Mortgage P&I
42%
$2,511
Property Taxes
6%
$329
Home Insurance
3%
$173
HOA
2%
$135
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651