Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.34% first-year return on $120k initial cash invested.
4.34%
Cash On Cash
7.74%
Cap Rate
1.26
DSCR
$5,295
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $4,862 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,295
Total Expenses
$4,862
Mortgage P&I
47%
$2,482
Property Taxes
8%
$411
Home Insurance
3%
$169
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582