Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.21% first-year return on $121k initial cash invested.
4.21%
Cash On Cash
7.49%
Cap Rate
1.25
DSCR
$4,851
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,851 income − $4,428 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,851
Total Expenses
$4,428
Mortgage P&I
50%
$2,437
Property Taxes
4%
$170
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534