Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.68% first-year return on $120k initial cash invested.
8.68%
Cash On Cash
8.6%
Cap Rate
1.46
DSCR
$5,500
Rent
$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,780
Closing costs
1%
$4,839
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,500
Total Expenses
$4,635
Mortgage P&I
43%
$2,383
Property Taxes
4%
$207
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605