Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.33% first-year return on $120k initial cash invested.
6.33%
Cash On Cash
7.88%
Cap Rate
1.36
DSCR
$5,264
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,100
Closing costs
1%
$4,855
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$4,631
Mortgage P&I
45%
$2,344
Property Taxes
6%
$318
Home Insurance
3%
$178
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579