Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.91% first-year return on $122k initial cash invested.
6.91%
Cash On Cash
8.23%
Cap Rate
1.38
DSCR
$5,644
Rent
$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $4,942 expenses = $702 cash flow
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,644
Total Expenses
$4,942
Mortgage P&I
44%
$2,463
Property Taxes
7%
$385
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621