Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $122k initial cash invested.
0.38%
Cash On Cash
6.94%
Cap Rate
1.09
DSCR
$4,686
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $4,647 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,686
Total Expenses
$4,647
Mortgage P&I
56%
$2,638
Property Taxes
5%
$214
Home Insurance
4%
$175
HOA
1%
$28
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515