Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.51% first-year return on $122k initial cash invested.
1.51%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$4,612
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,612 income − $4,458 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$4,458
Mortgage P&I
54%
$2,507
Property Taxes
5%
$210
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507