Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.93% first-year return on $120k initial cash invested.
9.93%
Cash On Cash
9.18%
Cap Rate
1.49
DSCR
$5,888
Rent
$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,888 income − $4,891 expenses = $997 cash flow
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,888
Total Expenses
$4,891
Mortgage P&I
42%
$2,499
Property Taxes
3%
$197
Home Insurance
3%
$178
HOA
0%
$13
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648