Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $122k initial cash invested.
0.7%
Cash On Cash
6.83%
Cap Rate
1.12
DSCR
$5,592
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $5,521 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$5,521
Mortgage P&I
45%
$2,537
Property Taxes
10%
$574
Home Insurance
3%
$191
HOA
6%
$317
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615