Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.34% first-year return on $123k initial cash invested.
8.34%
Cash On Cash
8.65%
Cap Rate
1.46
DSCR
$7,096
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,720
Closing costs
1%
$4,986
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,096
Total Expenses
$6,243
Mortgage P&I
35%
$2,455
Property Taxes
9%
$640
Home Insurance
3%
$184
HOA
8%
$550
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781