Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.35% first-year return on $121k initial cash invested.
9.35%
Cash On Cash
8.86%
Cap Rate
1.5
DSCR
$6,555
Rent
$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,555 income − $5,615 expenses = $940 cash flow
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,555
Total Expenses
$5,615
Mortgage P&I
37%
$2,408
Property Taxes
12%
$807
Home Insurance
3%
$171
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721