Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $121k initial cash invested.
3.64%
Cash On Cash
7.64%
Cap Rate
1.22
DSCR
$4,992
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,992 income − $4,624 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,260
Closing costs
1%
$4,913
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,992
Total Expenses
$4,624
Mortgage P&I
51%
$2,558
Property Taxes
4%
$191
Home Insurance
4%
$177
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549