Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $121k initial cash invested.
3.18%
Cash On Cash
6.99%
Cap Rate
1.22
DSCR
$4,976
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,120
Closing costs
1%
$4,906
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,976
Total Expenses
$4,655
Mortgage P&I
47%
$2,336
Property Taxes
9%
$456
Home Insurance
3%
$172
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547