Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.64% first-year return on $122k initial cash invested.
1.64%
Cash On Cash
6.92%
Cap Rate
1.14
DSCR
$4,776
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $4,609 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,040
Closing costs
1%
$4,952
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$4,609
Mortgage P&I
52%
$2,497
Property Taxes
6%
$285
Home Insurance
4%
$175
HOA
1%
$29
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525