Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.35% first-year return on $121k initial cash invested.
3.35%
Cash On Cash
7.26%
Cap Rate
1.21
DSCR
$4,683
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $4,345 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$4,345
Mortgage P&I
52%
$2,447
Property Taxes
3%
$132
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515