Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.22% first-year return on $123k initial cash invested.
0.22%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$4,641
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $4,619 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,640
Closing costs
1%
$4,982
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,641
Total Expenses
$4,619
Mortgage P&I
54%
$2,490
Property Taxes
8%
$368
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511