Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.4% first-year return on $123k initial cash invested.
3.4%
Cash On Cash
7.26%
Cap Rate
1.23
DSCR
$5,442
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$5,094
Mortgage P&I
45%
$2,461
Property Taxes
11%
$607
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599