Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $120k initial cash invested.
1.09%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$5,092
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,092 income − $4,983 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,240
Closing costs
1%
$4,862
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,092
Total Expenses
$4,983
Mortgage P&I
48%
$2,466
Property Taxes
12%
$615
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560