Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $122k initial cash invested.
0.02%
Cash On Cash
6.6%
Cap Rate
1.08
DSCR
$5,172
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $5,170 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,200
Closing costs
1%
$4,960
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$5,170
Mortgage P&I
49%
$2,518
Property Taxes
14%
$716
Home Insurance
3%
$177
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569