Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $121k initial cash invested.
0.21%
Cash On Cash
6.69%
Cap Rate
1.08
DSCR
$4,812
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $4,791 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,560
Closing costs
1%
$4,928
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$4,791
Mortgage P&I
53%
$2,534
Property Taxes
9%
$450
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529