Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $121k initial cash invested.
1.53%
Cash On Cash
7.4%
Cap Rate
1.14
DSCR
$5,340
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,340 income − $5,185 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,480
Closing costs
1%
$4,924
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,340
Total Expenses
$5,185
Mortgage P&I
50%
$2,669
Property Taxes
9%
$480
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587