Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.71% first-year return on $120k initial cash invested.
0.71%
Cash On Cash
6.51%
Cap Rate
1.11
DSCR
$4,982
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$4,911
Mortgage P&I
47%
$2,363
Property Taxes
14%
$685
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548