Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $123k initial cash invested.
0.76%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$4,788
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,788
Total Expenses
$4,710
Mortgage P&I
52%
$2,481
Property Taxes
8%
$386
Home Insurance
4%
$178
HOA
1%
$35
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527