Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.49% first-year return on $120k initial cash invested.
2.49%
Cash On Cash
7.46%
Cap Rate
1.18
DSCR
$5,176
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,176 income − $4,928 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,176
Total Expenses
$4,928
Mortgage P&I
49%
$2,556
Property Taxes
9%
$447
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569