Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.94% first-year return on $121k initial cash invested.
0.94%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$4,198
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,020
Closing costs
1%
$4,901
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$4,103
Mortgage P&I
56%
$2,366
Property Taxes
3%
$134
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462