Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.71% first-year return on $121k initial cash invested.
0.71%
Cash On Cash
6.75%
Cap Rate
1.11
DSCR
$5,218
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $5,146 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,200
Closing costs
1%
$4,910
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$5,146
Mortgage P&I
48%
$2,481
Property Taxes
9%
$494
Home Insurance
4%
$186
HOA
4%
$210
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574