Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.92% first-year return on $120k initial cash invested.
0.92%
Cash On Cash
6.54%
Cap Rate
1.12
DSCR
$4,918
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,800
Closing costs
1%
$4,840
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$4,826
Mortgage P&I
48%
$2,347
Property Taxes
13%
$631
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541