Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.87% first-year return on $121k initial cash invested.
2.87%
Cash On Cash
7.27%
Cap Rate
1.2
DSCR
$5,188
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $4,898 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,500
Closing costs
1%
$4,925
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,188
Total Expenses
$4,898
Mortgage P&I
48%
$2,484
Property Taxes
9%
$476
Home Insurance
3%
$172
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571