Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.58% first-year return on $120k initial cash invested.
1.58%
Cash On Cash
7.43%
Cap Rate
1.13
DSCR
$4,696
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $4,538 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$4,538
Mortgage P&I
57%
$2,658
Property Taxes
2%
$112
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517