Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.32% first-year return on $123k initial cash invested.
3.32%
Cash On Cash
7.26%
Cap Rate
1.22
DSCR
$5,228
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,760
Closing costs
1%
$4,988
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$4,888
Mortgage P&I
47%
$2,467
Property Taxes
9%
$480
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575