Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $122k initial cash invested.
0.56%
Cash On Cash
6.7%
Cap Rate
1.11
DSCR
$5,404
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,404 income − $5,347 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,120
Closing costs
1%
$4,956
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,404
Total Expenses
$5,347
Mortgage P&I
46%
$2,495
Property Taxes
16%
$841
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594