Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.61% first-year return on $121k initial cash invested.
2.61%
Cash On Cash
7.12%
Cap Rate
1.18
DSCR
$4,680
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,300
Closing costs
1%
$4,915
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,680
Total Expenses
$4,416
Mortgage P&I
53%
$2,465
Property Taxes
4%
$182
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515