Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $121k initial cash invested.
2.35%
Cash On Cash
7.04%
Cap Rate
1.17
DSCR
$4,594
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $4,358 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,760
Closing costs
1%
$4,888
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$4,358
Mortgage P&I
53%
$2,449
Property Taxes
4%
$161
Home Insurance
4%
$178
HOA
0%
$8
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505