Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.71% first-year return on $120k initial cash invested.
6.71%
Cash On Cash
8.1%
Cap Rate
1.37
DSCR
$5,304
Rent
$670
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,980
Closing costs
1%
$4,849
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,304
Total Expenses
$4,634
Mortgage P&I
45%
$2,390
Property Taxes
5%
$272
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583